Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.58% first-year return on $500k initial cash invested.
-24.58%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$4,455
Rent
-$10,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$476k
Closing costs
1%
$23,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,455
Total Expenses
$14,694
Mortgage P&I
267%
$11,884
Property Taxes
17%
$778
Home Insurance
20%
$873
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0