Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.68% first-year return on $507k initial cash invested.
-30.68%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$5,436
Rent
-$12,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $18,410 expenses = $12,974 out of pocket
Investment Breakdown
|
Purchase Price
$2416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$483k
Closing costs
1%
$24,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,436
Total Expenses
$18,410
Mortgage P&I
226%
$12,277
Property Taxes
71%
$3,846
Home Insurance
16%
$873
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0