Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $605k initial cash invested.
-25.11%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$4,875
Rent
-$12,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $17,545 expenses = $12,670 out of pocket
Investment Breakdown
|
Purchase Price
$2883k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$577k
Closing costs
1%
$28,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,875
Total Expenses
$17,545
Mortgage P&I
298%
$14,525
Property Taxes
14%
$704
Home Insurance
22%
$1,048
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0