Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $494k initial cash invested.
-23.2%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$7,260
Rent
-$9,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,260 income − $16,811 expenses = $9,551 out of pocket
Investment Breakdown
|
Purchase Price
$2352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$470k
Closing costs
1%
$23,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,260
Total Expenses
$16,811
Mortgage P&I
160%
$11,633
Property Taxes
34%
$2,450
Home Insurance
12%
$840
HOA
0%
$0
Property Management
10%
$726
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0