Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $536k initial cash invested.
-27.19%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,767
Rent
-$12,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $16,906 expenses = $12,139 out of pocket
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,767
Total Expenses
$16,906
Mortgage P&I
272%
$12,969
Property Taxes
37%
$1,770
Home Insurance
19%
$928
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0