Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $509k initial cash invested.
-18.82%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$7,849
Rent
-$7,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$485k
Closing costs
1%
$24,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,849
Total Expenses
$15,831
Mortgage P&I
153%
$11,984
Property Taxes
11%
$897
Home Insurance
12%
$910
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0