Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $504k initial cash invested.
-19.22%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$7,982
Rent
-$8,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,982
Total Expenses
$16,050
Mortgage P&I
152%
$12,152
Property Taxes
12%
$983
Home Insurance
11%
$840
HOA
0%
$0
Property Management
10%
$798
CapEx
5%
$399
Vacancy
6%
$479
Maintenance
5%
$399
Other
0%
$0