Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $511k initial cash invested.
-23.42%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$6,624
Rent
-$9,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$511k
Downpayment
20%
$486k
Closing costs
1%
$24,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,624
Total Expenses
$16,587
Mortgage P&I
181%
$11,968
Property Taxes
31%
$2,027
Home Insurance
13%
$871
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0