Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.36% first-year return on $570k initial cash invested.
-27.36%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$6,438
Rent
-$13,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,438 income − $19,443 expenses = $13,005 out of pocket
Investment Breakdown
|
Purchase Price
$2717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$543k
Closing costs
1%
$27,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,438
Total Expenses
$19,443
Mortgage P&I
216%
$13,916
Property Taxes
38%
$2,473
Home Insurance
15%
$980
HOA
6%
$400
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0