Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.16% first-year return on $546k initial cash invested.
-30.16%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$4,757
Rent
-$13,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $18,481 expenses = $13,724 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,757
Total Expenses
$18,481
Mortgage P&I
290%
$13,777
Property Taxes
54%
$2,557
Home Insurance
19%
$910
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0