Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.28% first-year return on $528k initial cash invested.
-30.28%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$5,130
Rent
-$13,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $18,463 expenses = $13,333 out of pocket
Investment Breakdown
|
Purchase Price
$2516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$503k
Closing costs
1%
$25,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,130
Total Expenses
$18,463
Mortgage P&I
245%
$12,590
Property Taxes
72%
$3,700
Home Insurance
16%
$840
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0