Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.42% first-year return on $506k initial cash invested.
-25.42%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$5,820
Rent
-$10,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,820 income − $16,530 expenses = $10,710 out of pocket
Investment Breakdown
|
Purchase Price
$2408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$482k
Closing costs
1%
$24,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,820
Total Expenses
$16,530
Mortgage P&I
207%
$12,071
Property Taxes
36%
$2,073
Home Insurance
15%
$873
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0