Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.69% first-year return on $578k initial cash invested.
-27.69%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,892
Rent
-$13,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,892
Total Expenses
$16,219
Mortgage P&I
478%
$13,816
Property Taxes
24%
$688
Home Insurance
33%
$962
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0