Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.22% first-year return on $524k initial cash invested.
-26.22%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,019
Rent
-$11,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $14,469 expenses = $11,450 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$14,469
Mortgage P&I
422%
$12,741
Property Taxes
2%
$70
Home Insurance
29%
$873
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0