Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $588k initial cash invested.
-22.05%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$5,521
Rent
-$10,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,521
Total Expenses
$16,319
Mortgage P&I
249%
$13,773
Property Taxes
2%
$132
Home Insurance
18%
$979
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0