Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.32% first-year return on $546k initial cash invested.
-28.32%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$5,867
Rent
-$12,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,867 income − $18,754 expenses = $12,887 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$26,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,867
Total Expenses
$18,754
Mortgage P&I
234%
$13,702
Property Taxes
44%
$2,607
Home Insurance
16%
$920
HOA
0%
$0
Property Management
10%
$587
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0