Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.41% first-year return on $546k initial cash invested.
-27.41%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$5,766
Rent
-$12,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $18,232 expenses = $12,466 out of pocket
Investment Breakdown
|
Purchase Price
$2599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$25,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,766
Total Expenses
$18,232
Mortgage P&I
224%
$12,940
Property Taxes
50%
$2,883
Home Insurance
16%
$910
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0