Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.23% first-year return on $518k initial cash invested.
-24.23%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$6,282
Rent
-$10,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $16,744 expenses = $10,462 out of pocket
Investment Breakdown
|
Purchase Price
$2467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$493k
Closing costs
1%
$24,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,282
Total Expenses
$16,744
Mortgage P&I
194%
$12,216
Property Taxes
32%
$2,020
Home Insurance
14%
$875
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0