Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.74% first-year return on $524k initial cash invested.
-27.74%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,311
Rent
-$12,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $15,425 expenses = $12,114 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,311
Total Expenses
$15,425
Mortgage P&I
384%
$12,712
Property Taxes
30%
$978
Home Insurance
26%
$873
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0