Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.96% first-year return on $599k initial cash invested.
-27.96%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$7,957
Rent
-$13,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,957
Total Expenses
$21,904
Mortgage P&I
182%
$14,443
Property Taxes
55%
$4,394
Home Insurance
13%
$998
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0