Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $541k initial cash invested.
-20.1%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$7,517
Rent
-$9,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$515k
Closing costs
1%
$25,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,517
Total Expenses
$16,577
Mortgage P&I
173%
$12,979
Property Taxes
6%
$432
Home Insurance
12%
$936
HOA
4%
$275
Property Management
10%
$752
CapEx
5%
$376
Vacancy
6%
$451
Maintenance
5%
$376
Other
0%
$0