Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.68% first-year return on $567k initial cash invested.
-27.68%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$7,153
Rent
-$13,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,153 income − $20,230 expenses = $13,077 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
7.3%
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
$7,153
Total Expenses
$20,230
Mortgage P&I
206%
$14,747
Property Taxes
37%
$2,678
Home Insurance
13%
$945
HOA
0%
$0
Property Management
10%
$715
CapEx
5%
$358
Vacancy
6%
$429
Maintenance
5%
$358
Other
0%
$0