Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $526k initial cash invested.
-23.45%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$6,401
Rent
-$10,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,401 income − $16,683 expenses = $10,282 out of pocket
Investment Breakdown
|
Purchase Price
$2506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$501k
Closing costs
1%
$25,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,401
Total Expenses
$16,683
Mortgage P&I
196%
$12,534
Property Taxes
25%
$1,593
Home Insurance
14%
$892
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0