Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.61% first-year return on $499k initial cash invested.
-26.61%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$4,155
Rent
-$11,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $15,225 expenses = $11,070 out of pocket
Investment Breakdown
|
Purchase Price
$2377k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$475k
Closing costs
1%
$23,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,155
Total Expenses
$15,225
Mortgage P&I
298%
$12,392
Property Taxes
22%
$920
Home Insurance
20%
$832
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0