Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.44% first-year return on $555k initial cash invested.
-24.44%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$6,034
Rent
-$11,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $17,336 expenses = $11,302 out of pocket
Investment Breakdown
|
Purchase Price
$2643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$529k
Closing costs
1%
$26,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,034
Total Expenses
$17,336
Mortgage P&I
225%
$13,573
Property Taxes
20%
$1,214
Home Insurance
16%
$980
HOA
0%
$0
Property Management
10%
$603
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0