Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.02% first-year return on $569k initial cash invested.
-30.02%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$5,886
Rent
-$14,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $20,131 expenses = $14,245 out of pocket
Investment Breakdown
|
Purchase Price
$2711k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$569k
Downpayment
20%
$542k
Closing costs
1%
$27,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,886
Total Expenses
$20,131
Mortgage P&I
255%
$15,021
Property Taxes
44%
$2,604
Home Insurance
17%
$976
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0