Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.02% first-year return on $492k initial cash invested.
-29.02%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$4,181
Rent
-$11,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $16,075 expenses = $11,894 out of pocket
Investment Breakdown
|
Purchase Price
$2342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$468k
Closing costs
1%
$23,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,181
Total Expenses
$16,075
Mortgage P&I
277%
$11,584
Property Taxes
55%
$2,286
Home Insurance
27%
$1,118
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0