Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.55% first-year return on $532k initial cash invested.
-28.55%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$3,178
Rent
-$12,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$507k
Closing costs
1%
$25,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,178
Total Expenses
$15,842
Mortgage P&I
399%
$12,674
Property Taxes
44%
$1,403
Home Insurance
30%
$938
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0