Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.25% first-year return on $490k initial cash invested.
-26.25%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,539
Rent
-$10,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $14,265 expenses = $10,726 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$467k
Closing costs
1%
$23,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,539
Total Expenses
$14,265
Mortgage P&I
335%
$11,855
Property Taxes
17%
$618
Home Insurance
25%
$872
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0