Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.13% first-year return on $493k initial cash invested.
-29.13%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$1,406
Rent
-$11,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $13,379 expenses = $11,973 out of pocket
Investment Breakdown
|
Purchase Price
$2349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$493k
Downpayment
20%
$470k
Closing costs
1%
$23,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$13,379
Mortgage P&I
826%
$11,608
Property Taxes
42%
$584
Home Insurance
58%
$822
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0