Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.9% first-year return on $551k initial cash invested.
-26.9%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$7,840
Rent
-$12,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,840 income − $20,192 expenses = $12,352 out of pocket
Investment Breakdown
|
Purchase Price
$2624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$525k
Closing costs
1%
$26,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,840
Total Expenses
$20,192
Mortgage P&I
167%
$13,094
Property Taxes
53%
$4,124
Home Insurance
12%
$936
HOA
0%
$0
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0