Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.97% first-year return on $524k initial cash invested.
-24.97%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$6,883
Rent
-$10,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,883 income − $17,787 expenses = $10,904 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,883
Total Expenses
$17,787
Mortgage P&I
182%
$12,548
Property Taxes
33%
$2,287
Home Insurance
13%
$873
HOA
4%
$290
Property Management
10%
$688
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0