Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.88% first-year return on $562k initial cash invested.
-26.88%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$6,756
Rent
-$12,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $19,340 expenses = $12,584 out of pocket
Investment Breakdown
|
Purchase Price
$2675k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$535k
Closing costs
1%
$26,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,756
Total Expenses
$19,340
Mortgage P&I
204%
$13,752
Property Taxes
36%
$2,426
Home Insurance
16%
$1,085
HOA
5%
$320
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0