Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.37% first-year return on $481k initial cash invested.
-26.37%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,613
Rent
-$10,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$481k
Downpayment
20%
$458k
Closing costs
1%
$22,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,613
Total Expenses
$14,179
Mortgage P&I
320%
$11,545
Property Taxes
19%
$700
Home Insurance
22%
$802
HOA
5%
$192
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0