Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $570k initial cash invested.
-25.57%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,763
Rent
-$12,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$543k
Closing costs
1%
$27,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,763
Total Expenses
$17,918
Mortgage P&I
239%
$13,781
Property Taxes
29%
$1,661
Home Insurance
17%
$978
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0