Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.22% first-year return on $611k initial cash invested.
-28.22%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,463
Rent
-$14,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2908k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$611k
Downpayment
20%
$582k
Closing costs
1%
$29,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,463
Total Expenses
$17,821
Mortgage P&I
432%
$14,971
Property Taxes
26%
$900
Home Insurance
30%
$1,050
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0