Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.79% first-year return on $529k initial cash invested.
-26.79%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$5,800
Rent
-$11,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,800 income − $17,609 expenses = $11,809 out of pocket
Investment Breakdown
|
Purchase Price
$2519k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$504k
Closing costs
1%
$25,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,800
Total Expenses
$17,609
Mortgage P&I
233%
$13,528
Property Taxes
28%
$1,645
Home Insurance
16%
$928
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0