Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $545k initial cash invested.
-24.79%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$6,575
Rent
-$11,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,575 income − $17,832 expenses = $11,257 out of pocket
Investment Breakdown
|
Purchase Price
$2594k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$519k
Closing costs
1%
$25,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,575
Total Expenses
$17,832
Mortgage P&I
198%
$13,027
Property Taxes
22%
$1,476
Home Insurance
15%
$980
HOA
10%
$639
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$394
Maintenance
5%
$329
Other
0%
$0