Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $567k initial cash invested.
-23.49%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,961
Rent
-$11,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,961 income − $16,054 expenses = $11,093 out of pocket
Investment Breakdown
|
Purchase Price
$2698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$26,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,961
Total Expenses
$16,054
Mortgage P&I
277%
$13,731
Property Taxes
2%
$89
Home Insurance
19%
$944
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0