Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $588k initial cash invested.
-20.7%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$7,977
Rent
-$10,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,977 income − $18,113 expenses = $10,136 out of pocket
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,977
Total Expenses
$18,113
Mortgage P&I
175%
$13,976
Property Taxes
14%
$1,083
Home Insurance
12%
$979
HOA
0%
$0
Property Management
10%
$798
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0