Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $564k initial cash invested.
-23.3%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$7,997
Rent
-$10,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,997 income − $18,940 expenses = $10,943 out of pocket
Investment Breakdown
|
Purchase Price
$2683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$537k
Closing costs
1%
$26,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,997
Total Expenses
$18,940
Mortgage P&I
169%
$13,484
Property Taxes
30%
$2,414
Home Insurance
12%
$962
HOA
0%
$0
Property Management
10%
$800
CapEx
5%
$400
Vacancy
6%
$480
Maintenance
5%
$400
Other
0%
$0