Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.44% first-year return on $521k initial cash invested.
-27.44%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$6,117
Rent
-$11,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $18,042 expenses = $11,925 out of pocket
Investment Breakdown
|
Purchase Price
$2483k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$521k
Downpayment
20%
$497k
Closing costs
1%
$24,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,117
Total Expenses
$18,042
Mortgage P&I
214%
$13,085
Property Taxes
40%
$2,460
Home Insurance
15%
$906
HOA
0%
$0
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0