Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $462k initial cash invested.
-18.77%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$8,359
Rent
-$7,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,359
Total Expenses
$15,582
Mortgage P&I
131%
$10,987
Property Taxes
20%
$1,633
Home Insurance
9%
$788
HOA
0%
$0
Property Management
10%
$836
CapEx
5%
$418
Vacancy
6%
$502
Maintenance
5%
$418
Other
0%
$0