Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.58% first-year return on $538k initial cash invested.
-23.58%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$6,759
Rent
-$10,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $17,337 expenses = $10,578 out of pocket
Investment Breakdown
|
Purchase Price
$2564k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$513k
Closing costs
1%
$25,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,759
Total Expenses
$17,337
Mortgage P&I
190%
$12,821
Property Taxes
30%
$2,034
Home Insurance
11%
$724
HOA
0%
$0
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$406
Maintenance
5%
$338
Other
0%
$0