Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $514k initial cash invested.
-23.77%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$6,730
Rent
-$10,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$514k
Downpayment
20%
$490k
Closing costs
1%
$24,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,730
Total Expenses
$16,916
Mortgage P&I
179%
$12,046
Property Taxes
33%
$2,248
Home Insurance
13%
$873
HOA
0%
$0
Property Management
10%
$673
CapEx
5%
$336
Vacancy
6%
$404
Maintenance
5%
$336
Other
0%
$0