Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.71% first-year return on $503k initial cash invested.
-25.71%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$7,569
Rent
-$10,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,569 income − $18,343 expenses = $10,774 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,569
Total Expenses
$18,343
Mortgage P&I
174%
$13,203
Property Taxes
31%
$2,335
Home Insurance
11%
$838
HOA
0%
$0
Property Management
10%
$757
CapEx
5%
$378
Vacancy
6%
$454
Maintenance
5%
$378
Other
0%
$0