Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $500k initial cash invested.
-23.19%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$4,467
Rent
-$9,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$476k
Closing costs
1%
$23,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,467
Total Expenses
$14,126
Mortgage P&I
266%
$11,866
Property Taxes
6%
$266
Home Insurance
19%
$833
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0