Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $572k initial cash invested.
-24.26%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$7,625
Rent
-$11,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$545k
Closing costs
1%
$27,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,625
Total Expenses
$19,194
Mortgage P&I
177%
$13,476
Property Taxes
36%
$2,756
Home Insurance
13%
$980
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$458
Maintenance
5%
$381
Other
0%
$0