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 $557k initial cash invested.
-28.06%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$5,621
Rent
-$13,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,621 income − $18,644 expenses = $13,023 out of pocket
Investment Breakdown
|
Purchase Price
$2652k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,621
Total Expenses
$18,644
Mortgage P&I
253%
$14,242
Property Taxes
35%
$1,961
Home Insurance
17%
$980
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0