Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.25% first-year return on $561k initial cash invested.
-25.25%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$6,108
Rent
-$11,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,108 income − $17,910 expenses = $11,802 out of pocket
Investment Breakdown
|
Purchase Price
$2671k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$534k
Closing costs
1%
$26,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,108
Total Expenses
$17,910
Mortgage P&I
220%
$13,418
Property Taxes
30%
$1,862
Home Insurance
16%
$980
HOA
1%
$63
Property Management
10%
$611
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0