Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $507k initial cash invested.
-20.56%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$7,834
Rent
-$8,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$483k
Closing costs
1%
$24,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,834
Total Expenses
$16,517
Mortgage P&I
152%
$11,945
Property Taxes
17%
$1,346
Home Insurance
15%
$1,189
HOA
0%
$0
Property Management
10%
$783
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0