Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.97% first-year return on $552k initial cash invested.
-27.97%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$5,435
Rent
-$12,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,435 income − $18,309 expenses = $12,874 out of pocket
Investment Breakdown
|
Purchase Price
$2631k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$526k
Closing costs
1%
$26,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,435
Total Expenses
$18,309
Mortgage P&I
248%
$13,475
Property Taxes
46%
$2,475
Home Insurance
17%
$945
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0