Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.08% first-year return on $588k initial cash invested.
-27.08%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$5,121
Rent
-$13,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $18,399 expenses = $13,278 out of pocket
Investment Breakdown
|
Purchase Price
$2801k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$28,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,121
Total Expenses
$18,399
Mortgage P&I
274%
$14,012
Property Taxes
41%
$2,112
Home Insurance
18%
$944
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0