Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.88% first-year return on $546k initial cash invested.
-27.88%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$7,426
Rent
-$12,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,426 income − $20,110 expenses = $12,684 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,426
Total Expenses
$20,110
Mortgage P&I
179%
$13,261
Property Taxes
54%
$4,008
Home Insurance
12%
$910
HOA
0%
$0
Property Management
10%
$743
CapEx
5%
$371
Vacancy
6%
$446
Maintenance
5%
$371
Other
0%
$0