Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $498k initial cash invested.
-23.2%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$6,844
Rent
-$9,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$474k
Closing costs
1%
$23,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,844
Total Expenses
$16,467
Mortgage P&I
172%
$11,752
Property Taxes
20%
$1,396
Home Insurance
23%
$1,540
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$411
Maintenance
5%
$342
Other
0%
$0