Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $538k initial cash invested.
-22.34%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$6,699
Rent
-$10,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,699 income − $16,707 expenses = $10,008 out of pocket
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$512k
Closing costs
1%
$25,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,699
Total Expenses
$16,707
Mortgage P&I
201%
$13,489
Property Taxes
9%
$602
Home Insurance
13%
$874
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0