Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $536k initial cash invested.
-26.89%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$6,577
Rent
-$12,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,577
Total Expenses
$18,589
Mortgage P&I
193%
$12,712
Property Taxes
42%
$2,773
Home Insurance
16%
$1,032
HOA
5%
$361
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0