Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $528k initial cash invested.
-22.37%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$7,632
Rent
-$9,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,632 income − $17,468 expenses = $9,836 out of pocket
Investment Breakdown
|
Purchase Price
$2513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$503k
Closing costs
1%
$25,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,632
Total Expenses
$17,468
Mortgage P&I
163%
$12,468
Property Taxes
28%
$2,107
Home Insurance
12%
$908
HOA
0%
$0
Property Management
10%
$763
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0