Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $550k initial cash invested.
-24.92%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$5,300
Rent
-$11,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2619k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$524k
Closing costs
1%
$26,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,300
Total Expenses
$16,723
Mortgage P&I
263%
$13,930
Property Taxes
9%
$470
Home Insurance
18%
$945
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0