Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $445k initial cash invested.
-20.78%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$5,409
Rent
-$7,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,409
Total Expenses
$13,115
Mortgage P&I
193%
$10,457
Property Taxes
9%
$508
Home Insurance
14%
$744
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0