Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $552k initial cash invested.
-25.61%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$6,983
Rent
-$11,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,983 income − $18,754 expenses = $11,771 out of pocket
Investment Breakdown
|
Purchase Price
$2626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$525k
Closing costs
1%
$26,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,983
Total Expenses
$18,754
Mortgage P&I
193%
$13,474
Property Taxes
36%
$2,498
Home Insurance
14%
$954
HOA
0%
$13
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0