Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.29% first-year return on $578k initial cash invested.
-22.29%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,879
Rent
-$10,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,879 income − $16,606 expenses = $10,727 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,879
Total Expenses
$16,606
Mortgage P&I
235%
$13,819
Property Taxes
5%
$296
Home Insurance
16%
$962
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0