Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.15% first-year return on $565k initial cash invested.
-27.15%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$5,390
Rent
-$12,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$565k
Downpayment
20%
$538k
Closing costs
1%
$26,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,390
Total Expenses
$18,180
Mortgage P&I
250%
$13,472
Property Taxes
45%
$2,433
Home Insurance
16%
$873
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$323
Maintenance
5%
$270
Other
0%
$0