Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $524k initial cash invested.
-22.11%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,411
Rent
-$9,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,411 income − $15,063 expenses = $9,652 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,411
Total Expenses
$15,063
Mortgage P&I
233%
$12,627
Property Taxes
3%
$155
Home Insurance
16%
$873
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0