Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.54% first-year return on $591k initial cash invested.
-32.54%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$5,149
Rent
-$16,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,149 income − $21,176 expenses = $16,027 out of pocket
Investment Breakdown
|
Purchase Price
$2814k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$591k
Downpayment
20%
$563k
Closing costs
1%
$28,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,149
Total Expenses
$21,176
Mortgage P&I
309%
$15,886
Property Taxes
61%
$3,147
Home Insurance
16%
$805
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0