Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.77% first-year return on $532k initial cash invested.
-26.77%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,594
Rent
-$11,876
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
$3,594
Total Expenses
$15,470
Mortgage P&I
354%
$12,735
Property Taxes
24%
$873
Home Insurance
26%
$927
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0