Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.87% first-year return on $566k initial cash invested.
-24.87%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,378
Rent
-$11,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,378 income − $17,109 expenses = $11,731 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
$5,378
Total Expenses
$17,109
Mortgage P&I
254%
$13,684
Property Taxes
20%
$1,083
Home Insurance
18%
$943
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0