Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.33% first-year return on $524k initial cash invested.
-27.33%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,196
Rent
-$11,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$14,128
Mortgage P&I
555%
$12,193
Property Taxes
16%
$342
Home Insurance
40%
$873
HOA
7%
$148
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0