Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.61% first-year return on $546k initial cash invested.
-28.61%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$2,293
Rent
-$13,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,293 income − $15,309 expenses = $13,016 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,293
Total Expenses
$15,309
Mortgage P&I
571%
$13,099
Property Taxes
31%
$703
Home Insurance
40%
$910
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0