Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $572k initial cash invested.
-23.85%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$5,710
Rent
-$11,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $17,084 expenses = $11,374 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$545k
Closing costs
1%
$27,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,710
Total Expenses
$17,084
Mortgage P&I
239%
$13,657
Property Taxes
15%
$830
Home Insurance
18%
$1,015
HOA
2%
$96
Property Management
10%
$571
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0