Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $572k initial cash invested.
-24.86%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$5,138
Rent
-$11,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$545k
Closing costs
1%
$27,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,138
Total Expenses
$16,990
Mortgage P&I
263%
$13,537
Property Taxes
22%
$1,137
Home Insurance
19%
$980
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0