Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $537k initial cash invested.
-22.71%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$7,986
Rent
-$10,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$512k
Closing costs
1%
$25,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,986
Total Expenses
$18,157
Mortgage P&I
158%
$12,593
Property Taxes
32%
$2,583
Home Insurance
11%
$905
HOA
0%
$0
Property Management
10%
$799
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0