Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $551k initial cash invested.
-22.38%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$7,593
Rent
-$10,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,593 income − $17,873 expenses = $10,280 out of pocket
Investment Breakdown
|
Purchase Price
$2625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$525k
Closing costs
1%
$26,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,593
Total Expenses
$17,873
Mortgage P&I
175%
$13,289
Property Taxes
23%
$1,771
Home Insurance
11%
$838
HOA
0%
$0
Property Management
10%
$759
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0