Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.19% first-year return on $508k initial cash invested.
-25.19%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$5,886
Rent
-$10,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$484k
Closing costs
1%
$24,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,886
Total Expenses
$16,560
Mortgage P&I
203%
$11,960
Property Taxes
37%
$2,195
Home Insurance
15%
$875
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0