Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $553k initial cash invested.
-20.94%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$7,655
Rent
-$9,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,655 income − $17,307 expenses = $9,652 out of pocket
Investment Breakdown
|
Purchase Price
$2634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$553k
Downpayment
20%
$527k
Closing costs
1%
$26,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,655
Total Expenses
$17,307
Mortgage P&I
172%
$13,188
Property Taxes
16%
$1,218
Home Insurance
12%
$910
HOA
0%
$0
Property Management
10%
$766
CapEx
5%
$383
Vacancy
6%
$459
Maintenance
5%
$383
Other
0%
$0