Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.57% first-year return on $495k initial cash invested.
-30.57%
Cash On Cash
0%
Cap Rate
0
DSCR
$4,359
Rent
-$12,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $16,968 expenses = $12,609 out of pocket
Investment Breakdown
|
Purchase Price
$2357k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$471k
Closing costs
1%
$23,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,359
Total Expenses
$16,968
Mortgage P&I
284%
$12,400
Property Taxes
50%
$2,188
Home Insurance
20%
$875
HOA
9%
$371
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0