Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $470k initial cash invested.
-21.33%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$6,723
Rent
-$8,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$448k
Closing costs
1%
$22,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,723
Total Expenses
$15,077
Mortgage P&I
165%
$11,100
Property Taxes
21%
$1,429
Home Insurance
12%
$801
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0