Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.59% first-year return on $522k initial cash invested.
-29.59%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$5,120
Rent
-$12,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $18,004 expenses = $12,884 out of pocket
Investment Breakdown
|
Purchase Price
$2488k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$498k
Closing costs
1%
$24,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,120
Total Expenses
$18,004
Mortgage P&I
260%
$13,335
Property Taxes
48%
$2,467
Home Insurance
17%
$871
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0