Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.94% first-year return on $539k initial cash invested.
-25.94%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,675
Rent
-$11,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,675 income − $17,335 expenses = $11,660 out of pocket
Investment Breakdown
|
Purchase Price
$2568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
20%
$514k
Closing costs
1%
$25,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,675
Total Expenses
$17,335
Mortgage P&I
230%
$13,057
Property Taxes
32%
$1,840
Home Insurance
17%
$962
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$340
Maintenance
5%
$284
Other
0%
$0