Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.67% first-year return on $567k initial cash invested.
-28.67%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$7,283
Rent
-$13,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,283 income − $20,831 expenses = $13,548 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,283
Total Expenses
$20,831
Mortgage P&I
190%
$13,831
Property Taxes
57%
$4,162
Home Insurance
13%
$945
HOA
0%
$0
Property Management
10%
$728
CapEx
5%
$364
Vacancy
6%
$437
Maintenance
5%
$364
Other
0%
$0