Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.89% first-year return on $570k initial cash invested.
-28.89%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,479
Rent
-$13,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,479 income − $16,193 expenses = $13,714 out of pocket
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$542k
Closing costs
1%
$27,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,479
Total Expenses
$16,193
Mortgage P&I
546%
$13,546
Property Taxes
41%
$1,022
Home Insurance
40%
$980
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0