Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.52% first-year return on $545k initial cash invested.
-29.52%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$2,961
Rent
-$13,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $16,366 expenses = $13,405 out of pocket
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$16,366
Mortgage P&I
463%
$13,717
Property Taxes
3%
$96
Home Insurance
31%
$908
HOA
30%
$875
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0