Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $497k initial cash invested.
-20.71%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$7,716
Rent
-$8,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,716 income − $16,283 expenses = $8,567 out of pocket
Investment Breakdown
|
Purchase Price
$2364k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$473k
Closing costs
1%
$23,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,716
Total Expenses
$16,283
Mortgage P&I
157%
$12,140
Property Taxes
16%
$1,263
Home Insurance
11%
$873
HOA
0%
$0
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0