Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $520k initial cash invested.
-23.6%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$7,779
Rent
-$10,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,779 income − $18,008 expenses = $10,229 out of pocket
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$495k
Closing costs
1%
$24,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,779
Total Expenses
$18,008
Mortgage P&I
163%
$12,685
Property Taxes
31%
$2,409
Home Insurance
11%
$858
HOA
0%
$33
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0