Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $611k initial cash invested.
-24.12%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$6,531
Rent
-$12,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$611k
Downpayment
20%
$582k
Closing costs
1%
$29,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,531
Total Expenses
$18,813
Mortgage P&I
220%
$14,367
Property Taxes
24%
$1,564
Home Insurance
18%
$1,183
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0