Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $570k initial cash invested.
-21.99%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$7,258
Rent
-$10,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,258 income − $17,698 expenses = $10,440 out of pocket
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$542k
Closing costs
1%
$27,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,258
Total Expenses
$17,698
Mortgage P&I
187%
$13,599
Property Taxes
17%
$1,198
Home Insurance
14%
$1,014
HOA
0%
$0
Property Management
10%
$726
CapEx
5%
$363
Vacancy
6%
$435
Maintenance
5%
$363
Other
0%
$0