Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $545k initial cash invested.
-23.64%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$5,417
Rent
-$10,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$519k
Closing costs
1%
$25,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,417
Total Expenses
$16,146
Mortgage P&I
237%
$12,827
Property Taxes
18%
$948
Home Insurance
18%
$962
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0