Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.72% first-year return on $578k initial cash invested.
-26.72%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$4,926
Rent
-$12,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $17,788 expenses = $12,862 out of pocket
Investment Breakdown
|
Purchase Price
$2751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,926
Total Expenses
$17,788
Mortgage P&I
282%
$13,874
Property Taxes
33%
$1,618
Home Insurance
21%
$1,015
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0