Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.2% first-year return on $493k initial cash invested.
-25.2%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,598
Rent
-$10,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $15,957 expenses = $10,359 out of pocket
Investment Breakdown
|
Purchase Price
$2349k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,598
Total Expenses
$15,957
Mortgage P&I
210%
$11,750
Property Taxes
35%
$1,983
Home Insurance
14%
$768
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0