Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.7% first-year return on $565k initial cash invested.
-23.7%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$5,778
Rent
-$11,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $16,945 expenses = $11,167 out of pocket
Investment Breakdown
|
Purchase Price
$2693k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$565k
Downpayment
20%
$539k
Closing costs
1%
$26,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,778
Total Expenses
$16,945
Mortgage P&I
231%
$13,359
Property Taxes
21%
$1,218
Home Insurance
14%
$805
HOA
1%
$60
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0