Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $531k initial cash invested.
-20.3%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$7,526
Rent
-$8,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$531k
Downpayment
20%
$506k
Closing costs
1%
$25,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,526
Total Expenses
$16,519
Mortgage P&I
169%
$12,687
Property Taxes
10%
$755
Home Insurance
15%
$1,120
HOA
0%
$0
Property Management
10%
$753
CapEx
5%
$376
Vacancy
6%
$452
Maintenance
5%
$376
Other
0%
$0