Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.53% first-year return on $553k initial cash invested.
-25.53%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$5,812
Rent
-$11,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,812 income − $17,577 expenses = $11,765 out of pocket
Investment Breakdown
|
Purchase Price
$2633k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$553k
Downpayment
20%
$527k
Closing costs
1%
$26,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,812
Total Expenses
$17,577
Mortgage P&I
231%
$13,401
Property Taxes
34%
$1,982
Home Insurance
12%
$682
HOA
0%
$0
Property Management
10%
$581
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0