Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.83% first-year return on $504k initial cash invested.
-24.83%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,379
Rent
-$10,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,379
Total Expenses
$14,803
Mortgage P&I
268%
$11,751
Property Taxes
25%
$1,073
Home Insurance
19%
$840
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0