Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.39% first-year return on $543k initial cash invested.
-25.39%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$4,936
Rent
-$11,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$517k
Closing costs
1%
$25,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,936
Total Expenses
$16,421
Mortgage P&I
258%
$12,734
Property Taxes
14%
$671
Home Insurance
35%
$1,732
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0