Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $537k initial cash invested.
-24.81%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,700
Rent
-$11,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$511k
Closing costs
1%
$25,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,700
Total Expenses
$15,793
Mortgage P&I
272%
$12,785
Property Taxes
19%
$878
Home Insurance
19%
$908
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0