Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.9% first-year return on $567k initial cash invested.
-25.9%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,630
Rent
-$12,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $16,870 expenses = $12,240 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,630
Total Expenses
$16,870
Mortgage P&I
288%
$13,347
Property Taxes
30%
$1,373
Home Insurance
20%
$945
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0