Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $592k initial cash invested.
-27.19%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$4,200
Rent
-$13,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $17,608 expenses = $13,408 out of pocket
Investment Breakdown
|
Purchase Price
$2817k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$563k
Closing costs
1%
$28,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,200
Total Expenses
$17,608
Mortgage P&I
356%
$14,956
Property Taxes
12%
$512
Home Insurance
25%
$1,048
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0