Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $504k initial cash invested.
-27.19%
Cash On Cash
1.26%
Cap Rate
0.18
DSCR
$5,048
Rent
-$11,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,048 income − $16,458 expenses = $11,410 out of pocket
Investment Breakdown
|
Purchase Price
$2398k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,048
Total Expenses
$16,458
Mortgage P&I
271%
$13,676
Property Taxes
11%
$537
Home Insurance
17%
$838
HOA
2%
$95
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0