Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.64% first-year return on $494k initial cash invested.
-28.64%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,449
Rent
-$11,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $13,226 expenses = $11,777 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$470k
Closing costs
1%
$23,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,449
Total Expenses
$13,226
Mortgage P&I
813%
$11,780
Property Taxes
17%
$248
Home Insurance
57%
$822
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0