Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.58% first-year return on $522k initial cash invested.
-25.58%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$6,460
Rent
-$11,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,460 income − $17,585 expenses = $11,125 out of pocket
Investment Breakdown
|
Purchase Price
$2486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$497k
Closing costs
1%
$24,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,460
Total Expenses
$17,585
Mortgage P&I
194%
$12,554
Property Taxes
38%
$2,477
Home Insurance
14%
$874
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0