Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $557k initial cash invested.
-19.56%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$7,611
Rent
-$9,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,611 income − $16,681 expenses = $9,070 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,611
Total Expenses
$16,681
Mortgage P&I
172%
$13,053
Property Taxes
9%
$720
Home Insurance
12%
$928
HOA
0%
$0
Property Management
10%
$761
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0