Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.02% first-year return on $546k initial cash invested.
-29.02%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,462
Rent
-$13,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $14,664 expenses = $13,202 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$25,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,462
Total Expenses
$14,664
Mortgage P&I
912%
$13,339
Property Taxes
2%
$35
Home Insurance
62%
$910
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0