Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $529k initial cash invested.
-21.79%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,458
Rent
-$9,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$504k
Closing costs
1%
$25,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,458
Total Expenses
$16,060
Mortgage P&I
196%
$12,637
Property Taxes
13%
$816
Home Insurance
14%
$928
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$387
Maintenance
5%
$323
Other
0%
$0