Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $515k initial cash invested.
-20.67%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,559
Rent
-$8,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$490k
Closing costs
1%
$24,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,559
Total Expenses
$15,425
Mortgage P&I
185%
$12,107
Property Taxes
11%
$739
Home Insurance
13%
$873
HOA
0%
$0
Property Management
10%
$656
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0