Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $586k initial cash invested.
-23.07%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$7,968
Rent
-$11,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$586k
Downpayment
20%
$558k
Closing costs
1%
$27,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,968
Total Expenses
$19,232
Mortgage P&I
176%
$14,026
Property Taxes
15%
$1,180
Home Insurance
13%
$1,048
HOA
11%
$907
Property Management
10%
$797
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0