Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.47% first-year return on $557k initial cash invested.
-28.47%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$4,658
Rent
-$13,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $17,860 expenses = $13,202 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,658
Total Expenses
$17,860
Mortgage P&I
284%
$13,248
Property Taxes
53%
$2,473
Home Insurance
20%
$928
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0