Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.62% first-year return on $523k initial cash invested.
-22.62%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$5,776
Rent
-$9,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $15,629 expenses = $9,853 out of pocket
Investment Breakdown
|
Purchase Price
$2489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$523k
Downpayment
20%
$498k
Closing costs
1%
$24,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,776
Total Expenses
$15,629
Mortgage P&I
215%
$12,424
Property Taxes
14%
$796
Home Insurance
16%
$906
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0