Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.51% first-year return on $605k initial cash invested.
-24.51%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$6,014
Rent
-$12,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2879k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$576k
Closing costs
1%
$28,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,014
Total Expenses
$18,364
Mortgage P&I
237%
$14,243
Property Taxes
25%
$1,516
Home Insurance
17%
$1,041
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0