Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.74% first-year return on $559k initial cash invested.
-23.74%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$6,573
Rent
-$11,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,573 income − $17,624 expenses = $11,051 out of pocket
Investment Breakdown
|
Purchase Price
$2661k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$559k
Downpayment
20%
$532k
Closing costs
1%
$26,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,573
Total Expenses
$17,624
Mortgage P&I
209%
$13,710
Property Taxes
13%
$864
Home Insurance
15%
$980
HOA
5%
$361
Property Management
10%
$657
CapEx
5%
$329
Vacancy
6%
$394
Maintenance
5%
$329
Other
0%
$0