Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.26% first-year return on $496k initial cash invested.
-26.26%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,620
Rent
-$10,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,620 income − $16,467 expenses = $10,847 out of pocket
Investment Breakdown
|
Purchase Price
$2360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$496k
Downpayment
20%
$472k
Closing costs
1%
$23,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,620
Total Expenses
$16,467
Mortgage P&I
213%
$11,958
Property Taxes
39%
$2,190
Home Insurance
15%
$858
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0