Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $523k initial cash invested.
-23.23%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$5,164
Rent
-$10,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2491k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$523k
Downpayment
20%
$498k
Closing costs
1%
$24,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,164
Total Expenses
$15,291
Mortgage P&I
244%
$12,611
Property Taxes
9%
$467
Home Insurance
17%
$871
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0