Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.37% first-year return on $589k initial cash invested.
-29.37%
Cash On Cash
0%
Cap Rate
0
DSCR
$5,911
Rent
-$14,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,911 income − $20,328 expenses = $14,417 out of pocket
Investment Breakdown
|
Purchase Price
$2805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$589k
Downpayment
20%
$561k
Closing costs
1%
$28,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,911
Total Expenses
$20,328
Mortgage P&I
239%
$14,128
Property Taxes
49%
$2,924
Home Insurance
18%
$1,050
HOA
12%
$688
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0