Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $490k initial cash invested.
-20.83%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$7,779
Rent
-$8,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$467k
Closing costs
1%
$23,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,779
Total Expenses
$16,288
Mortgage P&I
150%
$11,659
Property Taxes
19%
$1,476
Home Insurance
11%
$840
HOA
4%
$290
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0