Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $536k initial cash invested.
-23.14%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$7,459
Rent
-$10,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,459
Total Expenses
$17,784
Mortgage P&I
168%
$12,546
Property Taxes
26%
$1,968
Home Insurance
12%
$892
HOA
6%
$438
Property Management
10%
$746
CapEx
5%
$373
Vacancy
6%
$448
Maintenance
5%
$373
Other
0%
$0