Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29% first-year return on $589k initial cash invested.
-29%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$6,243
Rent
-$14,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2806k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$589k
Downpayment
20%
$561k
Closing costs
1%
$28,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,243
Total Expenses
$20,481
Mortgage P&I
226%
$14,105
Property Taxes
59%
$3,705
Home Insurance
17%
$1,048
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0