Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $532k initial cash invested.
-21.93%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$6,362
Rent
-$9,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$506k
Closing costs
1%
$25,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,362
Total Expenses
$16,078
Mortgage P&I
194%
$12,361
Property Taxes
18%
$1,154
Home Insurance
14%
$909
HOA
0%
$0
Property Management
10%
$636
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0