Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.2% first-year return on $545k initial cash invested.
-25.2%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$6,409
Rent
-$11,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,409 income − $17,854 expenses = $11,445 out of pocket
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,409
Total Expenses
$17,854
Mortgage P&I
203%
$12,988
Property Taxes
36%
$2,292
Home Insurance
14%
$908
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$320
Vacancy
6%
$385
Maintenance
5%
$320
Other
0%
$0