Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.37% first-year return on $515k initial cash invested.
-28.37%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,116
Rent
-$12,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $14,280 expenses = $12,164 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,116
Total Expenses
$14,280
Mortgage P&I
589%
$12,469
Property Taxes
19%
$402
Home Insurance
41%
$858
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0