Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.69% first-year return on $570k initial cash invested.
-24.69%
Cash On Cash
1.78%
Cap Rate
0.26
DSCR
$8,729
Rent
-$11,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,729 income − $20,456 expenses = $11,727 out of pocket
Investment Breakdown
|
Purchase Price
$2714k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$543k
Closing costs
1%
$27,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,729
Total Expenses
$20,456
Mortgage P&I
175%
$15,313
Property Taxes
20%
$1,719
Home Insurance
13%
$1,155
HOA
0%
$0
Property Management
10%
$873
CapEx
5%
$436
Vacancy
6%
$524
Maintenance
5%
$436
Other
0%
$0