Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $608k initial cash invested.
-23.28%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$7,404
Rent
-$11,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2896k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$608k
Downpayment
20%
$579k
Closing costs
1%
$28,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,404
Total Expenses
$19,199
Mortgage P&I
192%
$14,247
Property Taxes
27%
$1,980
Home Insurance
14%
$1,048
HOA
0%
$0
Property Management
10%
$740
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0