Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $557k initial cash invested.
-22.39%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$5,606
Rent
-$10,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$531k
Closing costs
1%
$26,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,606
Total Expenses
$16,007
Mortgage P&I
231%
$12,975
Property Taxes
11%
$613
Home Insurance
17%
$962
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0