Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.2% first-year return on $516k initial cash invested.
-24.2%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$6,406
Rent
-$10,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,406 income − $16,811 expenses = $10,405 out of pocket
Investment Breakdown
|
Purchase Price
$2457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$516k
Downpayment
20%
$491k
Closing costs
1%
$24,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,406
Total Expenses
$16,811
Mortgage P&I
192%
$12,272
Property Taxes
34%
$2,181
Home Insurance
11%
$693
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0