Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.83% first-year return on $538k initial cash invested.
-25.83%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,504
Rent
-$11,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $16,093 expenses = $11,589 out of pocket
Investment Breakdown
|
Purchase Price
$2564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$513k
Closing costs
1%
$25,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,504
Total Expenses
$16,093
Mortgage P&I
289%
$13,024
Property Taxes
21%
$954
Home Insurance
21%
$945
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0