Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.37% first-year return on $566k initial cash invested.
-26.37%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,171
Rent
-$12,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,171 income − $16,609 expenses = $12,438 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,171
Total Expenses
$16,609
Mortgage P&I
322%
$13,435
Property Taxes
17%
$714
Home Insurance
23%
$943
HOA
10%
$432
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0