Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.7% first-year return on $536k initial cash invested.
-27.7%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,831
Rent
-$12,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $15,191 expenses = $12,360 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,831
Total Expenses
$15,191
Mortgage P&I
458%
$12,977
Property Taxes
15%
$412
Home Insurance
32%
$892
HOA
6%
$173
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0