Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $503k initial cash invested.
-22.16%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,178
Rent
-$9,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $14,466 expenses = $9,288 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,178
Total Expenses
$14,466
Mortgage P&I
228%
$11,797
Property Taxes
8%
$421
Home Insurance
16%
$838
HOA
1%
$63
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0