Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.59% first-year return on $606k initial cash invested.
-25.59%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,025
Rent
-$12,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $17,953 expenses = $12,928 out of pocket
Investment Breakdown
|
Purchase Price
$2886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$577k
Closing costs
1%
$28,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,025
Total Expenses
$17,953
Mortgage P&I
286%
$14,381
Property Taxes
24%
$1,218
Home Insurance
21%
$1,048
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0