Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.73% first-year return on $578k initial cash invested.
-23.73%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$7,906
Rent
-$11,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,906
Total Expenses
$19,328
Mortgage P&I
176%
$13,950
Property Taxes
30%
$2,361
Home Insurance
12%
$962
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0