Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $521k initial cash invested.
-22.47%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,818
Rent
-$9,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,818 income − $15,570 expenses = $9,752 out of pocket
Investment Breakdown
|
Purchase Price
$2480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$521k
Downpayment
20%
$496k
Closing costs
1%
$24,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,818
Total Expenses
$15,570
Mortgage P&I
213%
$12,418
Property Taxes
13%
$771
Home Insurance
15%
$868
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0