Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.07% first-year return on $536k initial cash invested.
-24.07%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,409
Rent
-$10,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,409
Total Expenses
$16,149
Mortgage P&I
239%
$12,901
Property Taxes
18%
$950
Home Insurance
16%
$892
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0