Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $506k initial cash invested.
-21.5%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$7,677
Rent
-$9,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,677 income − $16,749 expenses = $9,072 out of pocket
Investment Breakdown
|
Purchase Price
$2412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$482k
Closing costs
1%
$24,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,677
Total Expenses
$16,749
Mortgage P&I
155%
$11,913
Property Taxes
26%
$1,966
Home Insurance
11%
$873
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0