Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $511k initial cash invested.
-22.64%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$6,446
Rent
-$9,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$511k
Downpayment
20%
$487k
Closing costs
1%
$24,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,446
Total Expenses
$16,097
Mortgage P&I
189%
$12,190
Property Taxes
19%
$1,221
Home Insurance
14%
$875
HOA
2%
$135
Property Management
10%
$645
CapEx
5%
$322
Vacancy
6%
$387
Maintenance
5%
$322
Other
0%
$0