Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $539k initial cash invested.
-21.19%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$7,454
Rent
-$9,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
20%
$513k
Closing costs
1%
$25,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,454
Total Expenses
$16,963
Mortgage P&I
171%
$12,715
Property Taxes
19%
$1,384
Home Insurance
12%
$926
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$373
Vacancy
6%
$447
Maintenance
5%
$373
Other
0%
$0