Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $497k initial cash invested.
-23.45%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$6,505
Rent
-$9,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$473k
Closing costs
1%
$23,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,505
Total Expenses
$16,209
Mortgage P&I
189%
$12,308
Property Taxes
13%
$836
Home Insurance
13%
$875
HOA
8%
$500
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0