Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.53% first-year return on $576k initial cash invested.
-27.53%
Cash On Cash
0.8%
Cap Rate
0.12
DSCR
$6,798
Rent
-$13,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,798 income − $20,016 expenses = $13,218 out of pocket
Investment Breakdown
|
Purchase Price
$2744k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$576k
Downpayment
20%
$549k
Closing costs
1%
$27,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,798
Total Expenses
$20,016
Mortgage P&I
216%
$14,704
Property Taxes
38%
$2,584
Home Insurance
14%
$960
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0