Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $510k initial cash invested.
-19.16%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$7,946
Rent
-$8,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,946 income − $16,090 expenses = $8,144 out of pocket
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$510k
Downpayment
20%
$486k
Closing costs
1%
$24,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,946
Total Expenses
$16,090
Mortgage P&I
153%
$12,173
Property Taxes
12%
$962
Home Insurance
11%
$889
HOA
0%
$0
Property Management
10%
$795
CapEx
5%
$397
Vacancy
6%
$477
Maintenance
5%
$397
Other
0%
$0