Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $535k initial cash invested.
-21.91%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$6,090
Rent
-$9,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,090 income − $15,854 expenses = $9,764 out of pocket
Investment Breakdown
|
Purchase Price
$2547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$535k
Downpayment
20%
$509k
Closing costs
1%
$25,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,090
Total Expenses
$15,854
Mortgage P&I
210%
$12,809
Property Taxes
8%
$509
Home Insurance
16%
$954
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0