Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $519k initial cash invested.
-22.67%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$6,855
Rent
-$9,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $16,668 expenses = $9,813 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$519k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,855
Total Expenses
$16,668
Mortgage P&I
181%
$12,398
Property Taxes
24%
$1,612
Home Insurance
13%
$875
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$411
Maintenance
5%
$343
Other
0%
$0