Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.02% first-year return on $557k initial cash invested.
-27.02%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,065
Rent
-$12,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $15,596 expenses = $12,531 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,065
Total Expenses
$15,596
Mortgage P&I
440%
$13,492
Property Taxes
12%
$380
Home Insurance
30%
$928
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0