Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.41% first-year return on $497k initial cash invested.
-25.41%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$6,034
Rent
-$10,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $16,550 expenses = $10,516 out of pocket
Investment Breakdown
|
Purchase Price
$2365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$473k
Closing costs
1%
$23,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,034
Total Expenses
$16,550
Mortgage P&I
205%
$12,365
Property Taxes
32%
$1,934
Home Insurance
11%
$682
HOA
0%
$0
Property Management
10%
$603
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0