Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $523k initial cash invested.
-23.37%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$7,879
Rent
-$10,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,879 income − $18,064 expenses = $10,185 out of pocket
Investment Breakdown
|
Purchase Price
$2490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$523k
Downpayment
20%
$498k
Closing costs
1%
$24,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,879
Total Expenses
$18,064
Mortgage P&I
158%
$12,414
Property Taxes
21%
$1,676
Home Insurance
24%
$1,925
HOA
0%
$0
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0