Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $490k initial cash invested.
-23.36%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$5,050
Rent
-$9,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $14,598 expenses = $9,548 out of pocket
Investment Breakdown
|
Purchase Price
$2336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$467k
Closing costs
1%
$23,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,050
Total Expenses
$14,598
Mortgage P&I
238%
$12,035
Property Taxes
3%
$148
Home Insurance
17%
$873
HOA
5%
$230
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0