Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.8% first-year return on $593k initial cash invested.
-24.8%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,730
Rent
-$12,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$565k
Closing costs
1%
$28,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,730
Total Expenses
$17,989
Mortgage P&I
250%
$14,329
Property Taxes
21%
$1,182
Home Insurance
17%
$989
HOA
0%
$0
Property Management
10%
$573
CapEx
5%
$286
Vacancy
6%
$344
Maintenance
5%
$286
Other
0%
$0