Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.4% first-year return on $487k initial cash invested.
-29.4%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$5,279
Rent
-$11,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$487k
Downpayment
20%
$464k
Closing costs
1%
$23,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,279
Total Expenses
$17,214
Mortgage P&I
221%
$11,641
Property Taxes
63%
$3,327
Home Insurance
17%
$873
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0