Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.04% first-year return on $593k initial cash invested.
-28.04%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$4,702
Rent
-$13,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $18,561 expenses = $13,859 out of pocket
Investment Breakdown
|
Purchase Price
$2825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$565k
Closing costs
1%
$28,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,702
Total Expenses
$18,561
Mortgage P&I
301%
$14,137
Property Taxes
46%
$2,154
Home Insurance
22%
$1,048
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0