Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $574k initial cash invested.
-23.03%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,891
Rent
-$11,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$574k
Downpayment
20%
$547k
Closing costs
1%
$27,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,891
Total Expenses
$16,915
Mortgage P&I
231%
$13,622
Property Taxes
13%
$746
Home Insurance
17%
$1,015
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$295
Vacancy
6%
$353
Maintenance
5%
$295
Other
0%
$0