Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.98% first-year return on $524k initial cash invested.
-25.98%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$4,440
Rent
-$11,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $15,783 expenses = $11,343 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$15,783
Mortgage P&I
280%
$12,438
Property Taxes
25%
$1,102
Home Insurance
20%
$873
HOA
5%
$216
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0