Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.45% first-year return on $504k initial cash invested.
-30.45%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$4,823
Rent
-$12,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $17,613 expenses = $12,790 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,823
Total Expenses
$17,613
Mortgage P&I
271%
$13,080
Property Taxes
51%
$2,440
Home Insurance
17%
$840
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0