Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $563k initial cash invested.
-23.19%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,463
Rent
-$10,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $16,343 expenses = $10,880 out of pocket
Investment Breakdown
|
Purchase Price
$2680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$536k
Closing costs
1%
$26,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,463
Total Expenses
$16,343
Mortgage P&I
243%
$13,276
Property Taxes
11%
$588
Home Insurance
19%
$1,024
HOA
1%
$35
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0