Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.36% first-year return on $531k initial cash invested.
-29.36%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,005
Rent
-$12,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $16,992 expenses = $12,987 out of pocket
Investment Breakdown
|
Purchase Price
$2528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$531k
Downpayment
20%
$506k
Closing costs
1%
$25,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,005
Total Expenses
$16,992
Mortgage P&I
330%
$13,200
Property Taxes
46%
$1,824
Home Insurance
23%
$928
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0