Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.44% first-year return on $557k initial cash invested.
-28.44%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,502
Rent
-$13,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $15,691 expenses = $13,189 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$15,691
Mortgage P&I
539%
$13,479
Property Taxes
25%
$634
Home Insurance
37%
$928
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0