Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.89% first-year return on $517k initial cash invested.
-23.89%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$6,376
Rent
-$10,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,376 income − $16,675 expenses = $10,299 out of pocket
Investment Breakdown
|
Purchase Price
$2464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$493k
Closing costs
1%
$24,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,376
Total Expenses
$16,675
Mortgage P&I
193%
$12,300
Property Taxes
29%
$1,858
Home Insurance
13%
$858
HOA
0%
$0
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0