Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.88% first-year return on $555k initial cash invested.
-27.88%
Cash On Cash
1.16%
Cap Rate
0.17
DSCR
$5,440
Rent
-$12,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $18,326 expenses = $12,886 out of pocket
Investment Breakdown
|
Purchase Price
$2641k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$528k
Closing costs
1%
$26,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,440
Total Expenses
$18,326
Mortgage P&I
279%
$15,163
Property Taxes
15%
$825
Home Insurance
17%
$924
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0