Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.54% first-year return on $499k initial cash invested.
-26.54%
Cash On Cash
1.35%
Cap Rate
0.2
DSCR
$7,641
Rent
-$11,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,641 income − $18,675 expenses = $11,034 out of pocket
Investment Breakdown
|
Purchase Price
$2376k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$475k
Closing costs
1%
$23,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,641
Total Expenses
$18,675
Mortgage P&I
174%
$13,327
Property Taxes
28%
$2,164
Home Insurance
11%
$858
HOA
4%
$340
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0