Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $504k initial cash invested.
-19.39%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$7,223
Rent
-$8,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,223
Total Expenses
$15,362
Mortgage P&I
164%
$11,862
Property Taxes
10%
$749
Home Insurance
12%
$874
HOA
0%
$0
Property Management
10%
$722
CapEx
5%
$361
Vacancy
6%
$433
Maintenance
5%
$361
Other
0%
$0