Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.19% first-year return on $582k initial cash invested.
-31.19%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$7,140
Rent
-$15,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,140 income − $22,258 expenses = $15,118 out of pocket
Investment Breakdown
|
Purchase Price
$2770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$582k
Downpayment
20%
$554k
Closing costs
1%
$27,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,140
Total Expenses
$22,258
Mortgage P&I
212%
$15,115
Property Taxes
60%
$4,309
Home Insurance
14%
$978
HOA
0%
$0
Property Management
10%
$714
CapEx
5%
$357
Vacancy
6%
$428
Maintenance
5%
$357
Other
0%
$0