Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $524k initial cash invested.
-23.81%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$5,228
Rent
-$10,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $15,615 expenses = $10,387 out of pocket
Investment Breakdown
|
Purchase Price
$2493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,228
Total Expenses
$15,615
Mortgage P&I
240%
$12,557
Property Taxes
15%
$793
Home Insurance
17%
$906
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0