Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $526k initial cash invested.
-20.77%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,433
Rent
-$9,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$501k
Closing costs
1%
$25,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,433
Total Expenses
$15,539
Mortgage P&I
193%
$12,438
Property Taxes
8%
$485
Home Insurance
14%
$910
HOA
1%
$33
Property Management
10%
$643
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0