Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.46% first-year return on $507k initial cash invested.
-28.46%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,734
Rent
-$12,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $15,771 expenses = $12,037 out of pocket
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$483k
Closing costs
1%
$24,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,734
Total Expenses
$15,771
Mortgage P&I
325%
$12,141
Property Taxes
43%
$1,601
Home Insurance
24%
$908
HOA
4%
$150
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0