Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.47% first-year return on $538k initial cash invested.
-27.47%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$3,531
Rent
-$12,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $15,839 expenses = $12,308 out of pocket
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,531
Total Expenses
$15,839
Mortgage P&I
361%
$12,752
Property Taxes
35%
$1,225
Home Insurance
27%
$943
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0