Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.63% first-year return on $524k initial cash invested.
-29.63%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$5,395
Rent
-$12,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,395 income − $18,332 expenses = $12,937 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,395
Total Expenses
$18,332
Mortgage P&I
226%
$12,209
Property Taxes
71%
$3,846
Home Insurance
16%
$873
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0