Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $595k initial cash invested.
-21.67%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$7,260
Rent
-$10,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,260 income − $18,003 expenses = $10,743 out of pocket
Investment Breakdown
|
Purchase Price
$2833k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$595k
Downpayment
20%
$567k
Closing costs
1%
$28,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,260
Total Expenses
$18,003
Mortgage P&I
195%
$14,172
Property Taxes
13%
$911
Home Insurance
14%
$1,032
HOA
0%
$0
Property Management
10%
$726
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0