Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.84% first-year return on $578k initial cash invested.
-26.84%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,634
Rent
-$12,916
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
6.1%
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
$2,634
Total Expenses
$15,550
Mortgage P&I
508%
$13,393
Property Taxes
19%
$510
Home Insurance
37%
$962
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0