Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $548k initial cash invested.
-22.83%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$7,171
Rent
-$10,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$548k
Downpayment
20%
$521k
Closing costs
1%
$26,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,171
Total Expenses
$17,590
Mortgage P&I
184%
$13,227
Property Taxes
23%
$1,623
Home Insurance
12%
$875
HOA
0%
$0
Property Management
10%
$717
CapEx
5%
$359
Vacancy
6%
$430
Maintenance
5%
$359
Other
0%
$0