Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.06% first-year return on $551k initial cash invested.
-28.06%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$6,506
Rent
-$12,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $19,401 expenses = $12,895 out of pocket
Investment Breakdown
|
Purchase Price
$2626k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$525k
Closing costs
1%
$26,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,506
Total Expenses
$19,401
Mortgage P&I
214%
$13,913
Property Taxes
39%
$2,567
Home Insurance
15%
$980
HOA
4%
$250
Property Management
10%
$651
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0