Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.66% first-year return on $558k initial cash invested.
-24.66%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$6,683
Rent
-$11,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,683 income − $18,149 expenses = $11,466 out of pocket
Investment Breakdown
|
Purchase Price
$2657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$558k
Downpayment
20%
$531k
Closing costs
1%
$26,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,683
Total Expenses
$18,149
Mortgage P&I
201%
$13,415
Property Taxes
24%
$1,615
Home Insurance
21%
$1,382
HOA
0%
$0
Property Management
10%
$668
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0