Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $566k initial cash invested.
-19.92%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$7,773
Rent
-$9,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,773
Total Expenses
$17,166
Mortgage P&I
171%
$13,316
Property Taxes
11%
$886
Home Insurance
12%
$943
HOA
0%
$0
Property Management
10%
$777
CapEx
5%
$389
Vacancy
6%
$466
Maintenance
5%
$389
Other
0%
$0