Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.63% first-year return on $592k initial cash invested.
-26.63%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$5,287
Rent
-$13,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,287 income − $18,435 expenses = $13,148 out of pocket
Investment Breakdown
|
Purchase Price
$2821k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$564k
Closing costs
1%
$28,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,287
Total Expenses
$18,435
Mortgage P&I
273%
$14,439
Property Taxes
30%
$1,579
Home Insurance
20%
$1,043
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0