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 $491k initial cash invested.
-20.28%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$7,953
Rent
-$8,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$467k
Closing costs
1%
$23,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,953
Total Expenses
$16,242
Mortgage P&I
145%
$11,542
Property Taxes
22%
$1,782
Home Insurance
11%
$839
HOA
0%
$11
Property Management
10%
$795
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0