Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $593k initial cash invested.
-29.09%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$4,512
Rent
-$14,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $18,891 expenses = $14,379 out of pocket
Investment Breakdown
|
Purchase Price
$2825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$565k
Closing costs
1%
$28,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,512
Total Expenses
$18,891
Mortgage P&I
315%
$14,209
Property Taxes
56%
$2,519
Home Insurance
22%
$989
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0