Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $536k initial cash invested.
-25.22%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$7,506
Rent
-$11,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,506 income − $18,783 expenses = $11,277 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$511k
Closing costs
1%
$25,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,506
Total Expenses
$18,783
Mortgage P&I
173%
$12,972
Property Taxes
39%
$2,898
Home Insurance
13%
$962
HOA
0%
$0
Property Management
10%
$751
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0