Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $537k initial cash invested.
-21.42%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$7,854
Rent
-$9,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,854 income − $17,447 expenses = $9,593 out of pocket
Investment Breakdown
|
Purchase Price
$2559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$512k
Closing costs
1%
$25,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,854
Total Expenses
$17,447
Mortgage P&I
161%
$12,630
Property Taxes
24%
$1,847
Home Insurance
12%
$928
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0