Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.93% first-year return on $516k initial cash invested.
-19.93%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$7,945
Rent
-$8,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$516k
Downpayment
20%
$491k
Closing costs
1%
$24,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,945
Total Expenses
$16,507
Mortgage P&I
153%
$12,138
Property Taxes
20%
$1,609
Home Insurance
9%
$695
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$477
Maintenance
5%
$397
Other
0%
$0