Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.27% first-year return on $598k initial cash invested.
-32.27%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$6,466
Rent
-$16,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,466 income − $22,553 expenses = $16,087 out of pocket
Investment Breakdown
|
Purchase Price
$2849k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$598k
Downpayment
20%
$570k
Closing costs
1%
$28,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,466
Total Expenses
$22,553
Mortgage P&I
239%
$15,483
Property Taxes
68%
$4,392
Home Insurance
15%
$997
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0