Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $532k initial cash invested.
-22.84%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$7,240
Rent
-$10,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,240 income − $17,357 expenses = $10,117 out of pocket
Investment Breakdown
|
Purchase Price
$2532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$506k
Closing costs
1%
$25,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,240
Total Expenses
$17,357
Mortgage P&I
177%
$12,825
Property Taxes
25%
$1,779
Home Insurance
12%
$871
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0