Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.21% first-year return on $573k initial cash invested.
-25.21%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,316
Rent
-$12,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$546k
Closing costs
1%
$27,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$14,362
Mortgage P&I
592%
$13,720
Property Taxes
1%
$34
Home Insurance
0%
$5
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0