Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $523k initial cash invested.
-25.15%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$6,552
Rent
-$10,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $17,519 expenses = $10,967 out of pocket
Investment Breakdown
|
Purchase Price
$2492k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$523k
Downpayment
20%
$498k
Closing costs
1%
$24,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,552
Total Expenses
$17,519
Mortgage P&I
190%
$12,463
Property Taxes
37%
$2,444
Home Insurance
14%
$908
HOA
0%
$0
Property Management
10%
$655
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0