Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $549k initial cash invested.
-25.96%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$6,263
Rent
-$11,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,263 income − $18,151 expenses = $11,888 out of pocket
Investment Breakdown
|
Purchase Price
$2616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$523k
Closing costs
1%
$26,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,263
Total Expenses
$18,151
Mortgage P&I
210%
$13,126
Property Taxes
39%
$2,452
Home Insurance
15%
$945
HOA
0%
$0
Property Management
10%
$626
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0