Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.68% first-year return on $545k initial cash invested.
-28.68%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$6,997
Rent
-$13,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,997 income − $20,022 expenses = $13,025 out of pocket
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,997
Total Expenses
$20,022
Mortgage P&I
190%
$13,293
Property Taxes
57%
$4,001
Home Insurance
13%
$908
HOA
0%
$0
Property Management
10%
$700
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0