Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $488k initial cash invested.
-20.18%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$7,311
Rent
-$8,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$488k
Downpayment
20%
$464k
Closing costs
1%
$23,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,311
Total Expenses
$15,511
Mortgage P&I
158%
$11,567
Property Taxes
18%
$1,344
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$731
CapEx
5%
$366
Vacancy
6%
$439
Maintenance
5%
$366
Other
0%
$0