Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $556k initial cash invested.
-25%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$7,675
Rent
-$11,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,675 income − $19,262 expenses = $11,587 out of pocket
Investment Breakdown
|
Purchase Price
$2648k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$556k
Downpayment
20%
$530k
Closing costs
1%
$26,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,675
Total Expenses
$19,262
Mortgage P&I
176%
$13,477
Property Taxes
35%
$2,720
Home Insurance
12%
$944
HOA
2%
$125
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$460
Maintenance
5%
$384
Other
0%
$0