Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -38.18% first-year return on $536k initial cash invested.
-38.18%
Cash On Cash
-1.81%
Cap Rate
-0.29
DSCR
$1,479
Rent
-$17,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $18,515 expenses = $17,036 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,479
Total Expenses
$18,515
Mortgage P&I
887%
$13,112
Property Taxes
272%
$4,026
Home Insurance
60%
$892
HOA
7%
$100
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0