Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $510k initial cash invested.
-18.73%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$7,824
Rent
-$7,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$510k
Downpayment
20%
$486k
Closing costs
1%
$24,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,824
Total Expenses
$15,781
Mortgage P&I
153%
$11,944
Property Taxes
12%
$929
Home Insurance
11%
$875
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0