Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.99% first-year return on $498k initial cash invested.
-24.99%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,880
Rent
-$10,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $14,251 expenses = $10,371 out of pocket
Investment Breakdown
|
Purchase Price
$2371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$474k
Closing costs
1%
$23,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,880
Total Expenses
$14,251
Mortgage P&I
307%
$11,913
Property Taxes
7%
$288
Home Insurance
22%
$866
HOA
5%
$175
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0