Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $518k initial cash invested.
-27.19%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,830
Rent
-$11,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$494k
Closing costs
1%
$24,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,830
Total Expenses
$16,575
Mortgage P&I
258%
$12,483
Property Taxes
40%
$1,925
Home Insurance
19%
$910
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0