Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $503k initial cash invested.
-11.07%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$11,499
Rent
-$4,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,499 income − $16,138 expenses = $4,639 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.4%
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
$11,499
Total Expenses
$16,138
Mortgage P&I
105%
$12,035
Property Taxes
2%
$240
Home Insurance
8%
$873
HOA
0%
$0
Property Management
10%
$1,150
CapEx
5%
$575
Vacancy
6%
$690
Maintenance
5%
$575
Other
0%
$0