Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $572k initial cash invested.
-25.05%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$8,944
Rent
-$11,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,944 income − $20,893 expenses = $11,949 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$545k
Closing costs
1%
$27,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,944
Total Expenses
$20,893
Mortgage P&I
166%
$14,842
Property Taxes
31%
$2,748
Home Insurance
11%
$978
HOA
0%
$0
Property Management
10%
$894
CapEx
5%
$447
Vacancy
6%
$537
Maintenance
5%
$447
Other
0%
$0