Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.71% first-year return on $579k initial cash invested.
-26.71%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,432
Rent
-$12,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$552k
Closing costs
1%
$27,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,432
Total Expenses
$17,326
Mortgage P&I
316%
$13,993
Property Taxes
26%
$1,148
Home Insurance
23%
$1,032
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0