Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $559k initial cash invested.
-22.68%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$7,676
Rent
-$10,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,676 income − $18,235 expenses = $10,559 out of pocket
Investment Breakdown
|
Purchase Price
$2660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$559k
Downpayment
20%
$532k
Closing costs
1%
$26,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,676
Total Expenses
$18,235
Mortgage P&I
173%
$13,299
Property Taxes
26%
$1,977
Home Insurance
13%
$962
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0