Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $543k initial cash invested.
-19.23%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$7,564
Rent
-$8,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$517k
Closing costs
1%
$25,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,564
Total Expenses
$16,259
Mortgage P&I
168%
$12,725
Property Taxes
8%
$600
Home Insurance
13%
$962
HOA
0%
$6
Property Management
10%
$756
CapEx
5%
$378
Vacancy
6%
$454
Maintenance
5%
$378
Other
0%
$0