Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.55% first-year return on $561k initial cash invested.
-29.55%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$7,818
Rent
-$13,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,818 income − $21,635 expenses = $13,817 out of pocket
Investment Breakdown
|
Purchase Price
$2672k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$534k
Closing costs
1%
$26,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,818
Total Expenses
$21,635
Mortgage P&I
184%
$14,400
Property Taxes
54%
$4,240
Home Insurance
12%
$962
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0