Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $546k initial cash invested.
-25.13%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$6,212
Rent
-$11,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$520k
Closing costs
1%
$25,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,212
Total Expenses
$17,644
Mortgage P&I
207%
$12,842
Property Taxes
36%
$2,243
Home Insurance
15%
$943
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0