Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.19% first-year return on $520k initial cash invested.
-26.19%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$4,456
Rent
-$11,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$495k
Closing costs
1%
$24,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$15,796
Mortgage P&I
276%
$12,303
Property Taxes
32%
$1,433
Home Insurance
20%
$901
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0