Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.79% first-year return on $575k initial cash invested.
-23.79%
Cash On Cash
2.06%
Cap Rate
0.3
DSCR
$7,507
Rent
-$11,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,507 income − $18,901 expenses = $11,394 out of pocket
Investment Breakdown
|
Purchase Price
$2737k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$547k
Closing costs
1%
$27,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,507
Total Expenses
$18,901
Mortgage P&I
209%
$15,714
Property Taxes
3%
$196
Home Insurance
14%
$1,032
HOA
0%
$8
Property Management
10%
$751
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0