Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $550k initial cash invested.
-25.5%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,566
Rent
-$11,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $16,252 expenses = $11,686 out of pocket
Investment Breakdown
|
Purchase Price
$2618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$524k
Closing costs
1%
$26,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,566
Total Expenses
$16,252
Mortgage P&I
287%
$13,096
Property Taxes
25%
$1,129
Home Insurance
18%
$840
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0