Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.62% first-year return on $579k initial cash invested.
-25.62%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$7,597
Rent
-$12,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,597 income − $19,962 expenses = $12,365 out of pocket
Investment Breakdown
|
Purchase Price
$2758k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$552k
Closing costs
1%
$27,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,597
Total Expenses
$19,962
Mortgage P&I
185%
$14,035
Property Taxes
33%
$2,488
Home Insurance
14%
$1,074
HOA
5%
$389
Property Management
10%
$760
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0