Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $579k initial cash invested.
-24.78%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$7,791
Rent
-$11,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,791 income − $19,751 expenses = $11,960 out of pocket
Investment Breakdown
|
Purchase Price
$2758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$552k
Closing costs
1%
$27,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,791
Total Expenses
$19,751
Mortgage P&I
178%
$13,891
Property Taxes
36%
$2,836
Home Insurance
13%
$998
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$390
Vacancy
6%
$467
Maintenance
5%
$390
Other
0%
$0