Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.97% first-year return on $541k initial cash invested.
-28.97%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$4,828
Rent
-$13,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $17,880 expenses = $13,052 out of pocket
Investment Breakdown
|
Purchase Price
$2574k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$515k
Closing costs
1%
$25,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,828
Total Expenses
$17,880
Mortgage P&I
295%
$14,236
Property Taxes
29%
$1,421
Home Insurance
20%
$968
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$241
Vacancy
6%
$290
Maintenance
5%
$241
Other
0%
$0