Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $578k initial cash invested.
-26.89%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$5,786
Rent
-$12,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $18,728 expenses = $12,942 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,786
Total Expenses
$18,728
Mortgage P&I
238%
$13,754
Property Taxes
41%
$2,394
Home Insurance
19%
$1,076
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0