Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.32% first-year return on $562k initial cash invested.
-34.32%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$4,609
Rent
-$16,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,609 income − $20,676 expenses = $16,067 out of pocket
Investment Breakdown
|
Purchase Price
$2675k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$535k
Closing costs
1%
$26,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,609
Total Expenses
$20,676
Mortgage P&I
313%
$14,418
Property Taxes
89%
$4,124
Home Insurance
20%
$936
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0