Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.08% first-year return on $567k initial cash invested.
-25.08%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$5,680
Rent
-$11,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $17,532 expenses = $11,852 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,680
Total Expenses
$17,532
Mortgage P&I
247%
$14,036
Property Taxes
19%
$1,074
Home Insurance
17%
$945
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0