Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.48% first-year return on $572k initial cash invested.
-26.48%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$6,374
Rent
-$12,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $19,003 expenses = $12,629 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$545k
Closing costs
1%
$27,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,374
Total Expenses
$19,003
Mortgage P&I
216%
$13,793
Property Taxes
40%
$2,538
Home Insurance
16%
$1,015
HOA
0%
$0
Property Management
10%
$637
CapEx
5%
$319
Vacancy
6%
$382
Maintenance
5%
$319
Other
0%
$0