Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.77% first-year return on $564k initial cash invested.
-27.77%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$5,364
Rent
-$13,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$538k
Closing costs
1%
$26,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,364
Total Expenses
$18,425
Mortgage P&I
249%
$13,357
Property Taxes
51%
$2,733
Home Insurance
18%
$941
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0