Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.99% first-year return on $511k initial cash invested.
-25.99%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$4,318
Rent
-$11,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$511k
Downpayment
20%
$487k
Closing costs
1%
$24,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,318
Total Expenses
$15,390
Mortgage P&I
278%
$12,021
Property Taxes
26%
$1,138
Home Insurance
24%
$1,050
HOA
1%
$58
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0