Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $497k initial cash invested.
-22.33%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$7,116
Rent
-$9,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$473k
Closing costs
1%
$23,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,116
Total Expenses
$16,363
Mortgage P&I
165%
$11,714
Property Taxes
28%
$1,993
Home Insurance
11%
$805
HOA
0%
$0
Property Management
10%
$712
CapEx
5%
$356
Vacancy
6%
$427
Maintenance
5%
$356
Other
0%
$0