Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $495k initial cash invested.
-23.64%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,014
Rent
-$9,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$471k
Closing costs
1%
$23,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,014
Total Expenses
$14,767
Mortgage P&I
234%
$11,734
Property Taxes
17%
$854
Home Insurance
17%
$875
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0