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 $560k initial cash invested.
-24.35%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$5,072
Rent
-$11,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$560k
Downpayment
20%
$533k
Closing costs
1%
$26,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,072
Total Expenses
$16,425
Mortgage P&I
266%
$13,491
Property Taxes
14%
$706
Home Insurance
18%
$909
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0