Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $587k initial cash invested.
-26.08%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$6,528
Rent
-$12,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $19,285 expenses = $12,757 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$587k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,528
Total Expenses
$19,285
Mortgage P&I
214%
$13,978
Property Taxes
40%
$2,632
Home Insurance
15%
$978
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$326
Vacancy
6%
$392
Maintenance
5%
$326
Other
0%
$0