Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.41% first-year return on $599k initial cash invested.
-26.41%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,833
Rent
-$13,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $18,007 expenses = $13,174 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$570k
Closing costs
1%
$28,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,833
Total Expenses
$18,007
Mortgage P&I
295%
$14,273
Property Taxes
30%
$1,445
Home Insurance
21%
$1,032
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0