Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $452k initial cash invested.
-22.78%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$7,874
Rent
-$8,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,874
Total Expenses
$16,447
Mortgage P&I
135%
$10,634
Property Taxes
33%
$2,629
Home Insurance
10%
$787
HOA
4%
$350
Property Management
10%
$787
CapEx
5%
$394
Vacancy
6%
$472
Maintenance
5%
$394
Other
0%
$0