Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.45% first-year return on $567k initial cash invested.
-33.45%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$3,067
Rent
-$15,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $18,872 expenses = $15,805 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,067
Total Expenses
$18,872
Mortgage P&I
486%
$14,919
Property Taxes
72%
$2,211
Home Insurance
31%
$945
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0