Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.96% first-year return on $491k initial cash invested.
-24.96%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,455
Rent
-$10,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $14,664 expenses = $10,209 out of pocket
Investment Breakdown
|
Purchase Price
$2337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$467k
Closing costs
1%
$23,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,455
Total Expenses
$14,664
Mortgage P&I
258%
$11,489
Property Taxes
26%
$1,147
Home Insurance
19%
$861
HOA
0%
$8
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0