Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $567k initial cash invested.
-22.64%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$7,842
Rent
-$10,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$567k
Downpayment
20%
$540k
Closing costs
1%
$27,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,842
Total Expenses
$18,546
Mortgage P&I
174%
$13,628
Property Taxes
17%
$1,340
Home Insurance
13%
$998
HOA
7%
$541
Property Management
10%
$784
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0