Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.98% first-year return on $504k initial cash invested.
-25.98%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,585
Rent
-$10,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $15,497 expenses = $10,912 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,585
Total Expenses
$15,497
Mortgage P&I
277%
$12,713
Property Taxes
16%
$715
Home Insurance
18%
$840
HOA
1%
$38
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0