Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.14% first-year return on $574k initial cash invested.
-35.14%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$5,985
Rent
-$16,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,985 income − $22,782 expenses = $16,797 out of pocket
Investment Breakdown
|
Purchase Price
$2732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$574k
Downpayment
20%
$546k
Closing costs
1%
$27,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,985
Total Expenses
$22,782
Mortgage P&I
228%
$13,670
Property Taxes
103%
$6,159
Home Insurance
23%
$1,398
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0