Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.91% first-year return on $504k initial cash invested.
-23.91%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,391
Rent
-$10,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $14,423 expenses = $10,032 out of pocket
Investment Breakdown
|
Purchase Price
$2398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,391
Total Expenses
$14,423
Mortgage P&I
270%
$11,859
Property Taxes
13%
$583
Home Insurance
19%
$839
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0