Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.91% first-year return on $501k initial cash invested.
-25.91%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,595
Rent
-$10,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,595 income − $15,408 expenses = $10,813 out of pocket
Investment Breakdown
|
Purchase Price
$2385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$477k
Closing costs
1%
$23,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,595
Total Expenses
$15,408
Mortgage P&I
260%
$11,940
Property Taxes
29%
$1,332
Home Insurance
19%
$873
HOA
1%
$67
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0