Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $490k initial cash invested.
-24.26%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,736
Rent
-$9,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $13,640 expenses = $9,904 out of pocket
Investment Breakdown
|
Purchase Price
$2332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$466k
Closing costs
1%
$23,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,736
Total Expenses
$13,640
Mortgage P&I
306%
$11,445
Property Taxes
10%
$365
Home Insurance
23%
$858
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0