Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.51% first-year return on $518k initial cash invested.
-28.51%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$6,388
Rent
-$12,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,388 income − $18,692 expenses = $12,304 out of pocket
Investment Breakdown
|
Purchase Price
$2466k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$493k
Closing costs
1%
$24,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,388
Total Expenses
$18,692
Mortgage P&I
204%
$13,037
Property Taxes
39%
$2,486
Home Insurance
14%
$892
HOA
10%
$617
Property Management
10%
$639
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0