Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $491k initial cash invested.
-20.29%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$6,800
Rent
-$8,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,800 income − $15,107 expenses = $8,307 out of pocket
Investment Breakdown
|
Purchase Price
$2339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$468k
Closing costs
1%
$23,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,800
Total Expenses
$15,107
Mortgage P&I
179%
$12,168
Property Taxes
5%
$352
Home Insurance
12%
$819
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0