Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $535k initial cash invested.
-24.24%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$8,245
Rent
-$10,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,245 income − $19,043 expenses = $10,798 out of pocket
Investment Breakdown
|
Purchase Price
$2546k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$535k
Downpayment
20%
$509k
Closing costs
1%
$25,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,245
Total Expenses
$19,043
Mortgage P&I
163%
$13,462
Property Taxes
31%
$2,530
Home Insurance
11%
$908
HOA
0%
$0
Property Management
10%
$824
CapEx
5%
$412
Vacancy
6%
$495
Maintenance
5%
$412
Other
0%
$0