Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $520k initial cash invested.
-19.81%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$6,715
Rent
-$8,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,715 income − $15,297 expenses = $8,582 out of pocket
Investment Breakdown
|
Purchase Price
$2475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$495k
Closing costs
1%
$24,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,715
Total Expenses
$15,297
Mortgage P&I
186%
$12,505
Property Taxes
3%
$179
Home Insurance
13%
$866
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0