Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.13% first-year return on $607k initial cash invested.
-28.13%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,839
Rent
-$14,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $17,060 expenses = $14,221 out of pocket
Investment Breakdown
|
Purchase Price
$2889k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$607k
Downpayment
20%
$578k
Closing costs
1%
$28,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$17,060
Mortgage P&I
528%
$14,987
Property Taxes
11%
$324
Home Insurance
36%
$1,011
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0