Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.71% first-year return on $544k initial cash invested.
-24.71%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$8,122
Rent
-$11,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,122 income − $19,317 expenses = $11,195 out of pocket
Investment Breakdown
|
Purchase Price
$2589k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$518k
Closing costs
1%
$25,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,122
Total Expenses
$19,317
Mortgage P&I
169%
$13,733
Property Taxes
32%
$2,567
Home Insurance
11%
$906
HOA
0%
$0
Property Management
10%
$812
CapEx
5%
$406
Vacancy
6%
$487
Maintenance
5%
$406
Other
0%
$0