Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.03% first-year return on $540k initial cash invested.
-26.03%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$7,708
Rent
-$11,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$540k
Downpayment
20%
$514k
Closing costs
1%
$25,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,708
Total Expenses
$19,415
Mortgage P&I
166%
$12,791
Property Taxes
47%
$3,659
Home Insurance
12%
$962
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$385
Vacancy
6%
$462
Maintenance
5%
$385
Other
0%
$0