Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $533k initial cash invested.
-23.35%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$7,210
Rent
-$10,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,210 income − $17,582 expenses = $10,372 out of pocket
Investment Breakdown
|
Purchase Price
$2538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$508k
Closing costs
1%
$25,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,210
Total Expenses
$17,582
Mortgage P&I
175%
$12,592
Property Taxes
32%
$2,278
Home Insurance
12%
$838
HOA
0%
$0
Property Management
10%
$721
CapEx
5%
$360
Vacancy
6%
$433
Maintenance
5%
$360
Other
0%
$0