Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $539k initial cash invested.
-20.38%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$6,283
Rent
-$9,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,283 income − $15,443 expenses = $9,160 out of pocket
Investment Breakdown
|
Purchase Price
$2569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
20%
$514k
Closing costs
1%
$25,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,283
Total Expenses
$15,443
Mortgage P&I
201%
$12,645
Property Taxes
4%
$266
Home Insurance
14%
$899
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0