Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $533k initial cash invested.
-23.75%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$5,783
Rent
-$10,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,783 income − $16,338 expenses = $10,555 out of pocket
Investment Breakdown
|
Purchase Price
$2540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$508k
Closing costs
1%
$25,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,783
Total Expenses
$16,338
Mortgage P&I
224%
$12,967
Property Taxes
16%
$927
Home Insurance
16%
$941
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0