Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $544k initial cash invested.
-27.75%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,480
Rent
-$12,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$518k
Closing costs
1%
$25,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$17,056
Mortgage P&I
285%
$12,775
Property Taxes
49%
$2,210
Home Insurance
20%
$906
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0