Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.16% first-year return on $599k initial cash invested.
-29.16%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,633
Rent
-$14,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $17,178 expenses = $14,545 out of pocket
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$17,178
Mortgage P&I
563%
$14,835
Property Taxes
25%
$660
Home Insurance
38%
$998
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0