Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.87% first-year return on $604k initial cash invested.
-26.87%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$6,786
Rent
-$13,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,786 income − $20,320 expenses = $13,534 out of pocket
Investment Breakdown
|
Purchase Price
$2878k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$604k
Downpayment
20%
$576k
Closing costs
1%
$28,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,786
Total Expenses
$20,320
Mortgage P&I
218%
$14,795
Property Taxes
39%
$2,678
Home Insurance
16%
$1,083
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$339
Vacancy
6%
$407
Maintenance
5%
$339
Other
0%
$0