Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $570k initial cash invested.
-23.38%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$7,930
Rent
-$11,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$542k
Closing costs
1%
$27,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,930
Total Expenses
$19,024
Mortgage P&I
176%
$13,930
Property Taxes
26%
$2,036
Home Insurance
13%
$997
HOA
0%
$0
Property Management
10%
$793
CapEx
5%
$396
Vacancy
6%
$476
Maintenance
5%
$396
Other
0%
$0