Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.21% first-year return on $566k initial cash invested.
-29.21%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,526
Rent
-$13,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $16,301 expenses = $13,775 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$16,301
Mortgage P&I
539%
$13,623
Property Taxes
43%
$1,078
Home Insurance
37%
$943
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0