Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.93% first-year return on $512k initial cash invested.
-23.93%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,406
Rent
-$10,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $14,622 expenses = $10,216 out of pocket
Investment Breakdown
|
Purchase Price
$2439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$488k
Closing costs
1%
$24,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,406
Total Expenses
$14,622
Mortgage P&I
273%
$12,008
Property Taxes
13%
$594
Home Insurance
20%
$875
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0