Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $578k initial cash invested.
-21.37%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$6,318
Rent
-$10,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,318 income − $16,601 expenses = $10,283 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,318
Total Expenses
$16,601
Mortgage P&I
219%
$13,819
Property Taxes
3%
$177
Home Insurance
15%
$962
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0