Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.63% first-year return on $536k initial cash invested.
-25.63%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,721
Rent
-$11,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,721 income − $15,160 expenses = $11,439 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,721
Total Expenses
$15,160
Mortgage P&I
340%
$12,643
Property Taxes
18%
$658
Home Insurance
24%
$892
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0