Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $595k initial cash invested.
-22%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$7,644
Rent
-$10,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2834k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$595k
Downpayment
20%
$567k
Closing costs
1%
$28,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,644
Total Expenses
$18,555
Mortgage P&I
182%
$13,948
Property Taxes
22%
$1,658
Home Insurance
13%
$962
HOA
0%
$0
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$459
Maintenance
5%
$382
Other
0%
$0