Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $543k initial cash invested.
-22.51%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$5,343
Rent
-$10,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $15,537 expenses = $10,194 out of pocket
Investment Breakdown
|
Purchase Price
$2588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$518k
Closing costs
1%
$25,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,343
Total Expenses
$15,537
Mortgage P&I
241%
$12,885
Property Taxes
7%
$357
Home Insurance
17%
$906
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0