Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.96% first-year return on $579k initial cash invested.
-27.96%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$4,400
Rent
-$13,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $17,899 expenses = $13,499 out of pocket
Investment Breakdown
|
Purchase Price
$2759k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$552k
Closing costs
1%
$27,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$17,899
Mortgage P&I
351%
$15,435
Property Taxes
7%
$288
Home Insurance
23%
$1,032
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0