Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $552k initial cash invested.
-22.65%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$7,075
Rent
-$10,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,075 income − $17,497 expenses = $10,422 out of pocket
Investment Breakdown
|
Purchase Price
$2629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$526k
Closing costs
1%
$26,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,075
Total Expenses
$17,497
Mortgage P&I
186%
$13,150
Property Taxes
25%
$1,739
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0