Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.16% first-year return on $594k initial cash invested.
-31.16%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$2,570
Rent
-$15,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $17,982 expenses = $15,412 out of pocket
Investment Breakdown
|
Purchase Price
$2826k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$594k
Downpayment
20%
$565k
Closing costs
1%
$28,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$17,982
Mortgage P&I
608%
$15,633
Property Taxes
21%
$549
Home Insurance
41%
$1,048
HOA
3%
$85
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0