Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.18% first-year return on $524k initial cash invested.
-30.18%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$1,948
Rent
-$13,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $15,127 expenses = $13,179 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,948
Total Expenses
$15,127
Mortgage P&I
650%
$12,669
Property Taxes
55%
$1,079
Home Insurance
45%
$873
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0