Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $524k initial cash invested.
-21.21%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,900
Rent
-$9,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,900 income − $15,161 expenses = $9,261 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,900
Total Expenses
$15,161
Mortgage P&I
214%
$12,640
Property Taxes
2%
$114
Home Insurance
15%
$873
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0