Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.48% first-year return on $520k initial cash invested.
-27.48%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,230
Rent
-$11,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $15,137 expenses = $11,907 out of pocket
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$495k
Closing costs
1%
$24,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$15,137
Mortgage P&I
386%
$12,452
Property Taxes
28%
$899
Home Insurance
29%
$945
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0