Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.42% first-year return on $588k initial cash invested.
-24.42%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,874
Rent
-$11,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$27,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,874
Total Expenses
$16,834
Mortgage P&I
288%
$14,053
Property Taxes
11%
$534
Home Insurance
20%
$980
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0