Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.05% first-year return on $578k initial cash invested.
-27.05%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$6,813
Rent
-$13,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,813 income − $19,843 expenses = $13,030 out of pocket
Investment Breakdown
|
Purchase Price
$2752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,813
Total Expenses
$19,843
Mortgage P&I
212%
$14,465
Property Taxes
33%
$2,274
Home Insurance
15%
$1,008
HOA
5%
$324
Property Management
10%
$681
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0