Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.85% first-year return on $504k initial cash invested.
-27.85%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$6,621
Rent
-$11,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,621 income − $18,327 expenses = $11,706 out of pocket
Investment Breakdown
|
Purchase Price
$2402k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$24,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,621
Total Expenses
$18,327
Mortgage P&I
203%
$13,473
Property Taxes
35%
$2,311
Home Insurance
12%
$822
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0