Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $575k initial cash invested.
-22.74%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$7,774
Rent
-$10,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,774 income − $18,671 expenses = $10,897 out of pocket
Investment Breakdown
|
Purchase Price
$2739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$548k
Closing costs
1%
$27,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,774
Total Expenses
$18,671
Mortgage P&I
179%
$13,913
Property Taxes
24%
$1,862
Home Insurance
11%
$875
HOA
0%
$0
Property Management
10%
$777
CapEx
5%
$389
Vacancy
6%
$466
Maintenance
5%
$389
Other
0%
$0