Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.44% first-year return on $495k initial cash invested.
-31.44%
Cash On Cash
0.28%
Cap Rate
0.04
DSCR
$5,958
Rent
-$12,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,958 income − $18,932 expenses = $12,974 out of pocket
Investment Breakdown
|
Purchase Price
$2358k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$472k
Closing costs
1%
$23,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,958
Total Expenses
$18,932
Mortgage P&I
222%
$13,230
Property Taxes
51%
$3,035
Home Insurance
19%
$1,118
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0