Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.35% first-year return on $563k initial cash invested.
-24.35%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$6,090
Rent
-$11,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$537k
Closing costs
1%
$26,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,090
Total Expenses
$17,523
Mortgage P&I
218%
$13,258
Property Taxes
31%
$1,914
Home Insurance
13%
$769
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0