Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.16% first-year return on $534k initial cash invested.
-28.16%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$5,983
Rent
-$12,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,983 income − $18,504 expenses = $12,521 out of pocket
Investment Breakdown
|
Purchase Price
$2541k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$534k
Downpayment
20%
$508k
Closing costs
1%
$25,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,983
Total Expenses
$18,504
Mortgage P&I
225%
$13,462
Property Taxes
43%
$2,577
Home Insurance
15%
$910
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0