Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $508k initial cash invested.
-20.28%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$7,902
Rent
-$8,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$483k
Closing costs
1%
$24,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,902
Total Expenses
$16,482
Mortgage P&I
151%
$11,943
Property Taxes
20%
$1,612
Home Insurance
11%
$873
HOA
0%
$0
Property Management
10%
$790
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0