Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $522k initial cash invested.
-23.52%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$4,831
Rent
-$10,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $15,058 expenses = $10,227 out of pocket
Investment Breakdown
|
Purchase Price
$2485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$497k
Closing costs
1%
$24,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,831
Total Expenses
$15,058
Mortgage P&I
256%
$12,366
Property Taxes
12%
$565
Home Insurance
18%
$870
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0