Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $536k initial cash invested.
-19.74%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$7,626
Rent
-$8,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,626 income − $16,449 expenses = $8,823 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$511k
Closing costs
1%
$25,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,626
Total Expenses
$16,449
Mortgage P&I
166%
$12,694
Property Taxes
13%
$1,011
Home Insurance
10%
$761
HOA
0%
$0
Property Management
10%
$763
CapEx
5%
$381
Vacancy
6%
$458
Maintenance
5%
$381
Other
0%
$0