Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.55% first-year return on $554k initial cash invested.
-28.55%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,989
Rent
-$13,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $16,167 expenses = $13,178 out of pocket
Investment Breakdown
|
Purchase Price
$2638k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$528k
Closing costs
1%
$26,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,989
Total Expenses
$16,167
Mortgage P&I
441%
$13,193
Property Taxes
41%
$1,236
Home Insurance
32%
$962
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0