Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.8% first-year return on $552k initial cash invested.
-30.8%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$3,851
Rent
-$14,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $18,022 expenses = $14,171 out of pocket
Investment Breakdown
|
Purchase Price
$2629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$526k
Closing costs
1%
$26,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,851
Total Expenses
$18,022
Mortgage P&I
349%
$13,432
Property Taxes
64%
$2,473
Home Insurance
25%
$962
HOA
4%
$153
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0