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 $516k initial cash invested.
-22.11%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$7,248
Rent
-$9,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,248 income − $16,755 expenses = $9,507 out of pocket
Investment Breakdown
|
Purchase Price
$2457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$516k
Downpayment
20%
$491k
Closing costs
1%
$24,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,248
Total Expenses
$16,755
Mortgage P&I
172%
$12,476
Property Taxes
16%
$1,155
Home Insurance
13%
$910
HOA
5%
$330
Property Management
10%
$725
CapEx
5%
$362
Vacancy
6%
$435
Maintenance
5%
$362
Other
0%
$0