Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $524k initial cash invested.
-19.8%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$8,516
Rent
-$8,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,516 income − $17,162 expenses = $8,646 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.0%
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
$8,516
Total Expenses
$17,162
Mortgage P&I
155%
$13,235
Property Taxes
10%
$839
Home Insurance
10%
$873
HOA
0%
$0
Property Management
10%
$852
CapEx
5%
$426
Vacancy
6%
$511
Maintenance
5%
$426
Other
0%
$0