Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.97% first-year return on $566k initial cash invested.
-24.97%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,854
Rent
-$11,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $17,630 expenses = $11,776 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$539k
Closing costs
1%
$26,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,854
Total Expenses
$17,630
Mortgage P&I
233%
$13,666
Property Taxes
25%
$1,444
Home Insurance
17%
$998
HOA
0%
$0
Property Management
10%
$585
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0