Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $511k initial cash invested.
-21.5%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$7,852
Rent
-$9,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,852 income − $17,003 expenses = $9,151 out of pocket
Investment Breakdown
|
Purchase Price
$2432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$511k
Downpayment
20%
$486k
Closing costs
1%
$24,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,852
Total Expenses
$17,003
Mortgage P&I
155%
$12,160
Property Taxes
25%
$1,927
Home Insurance
11%
$874
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0