Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.71% first-year return on $534k initial cash invested.
-30.71%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$5,322
Rent
-$13,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $18,976 expenses = $13,654 out of pocket
Investment Breakdown
|
Purchase Price
$2541k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$534k
Downpayment
20%
$508k
Closing costs
1%
$25,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,322
Total Expenses
$18,976
Mortgage P&I
265%
$14,120
Property Taxes
48%
$2,567
Home Insurance
17%
$906
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0