Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $461k initial cash invested.
-20.75%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$7,320
Rent
-$7,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,320
Total Expenses
$15,293
Mortgage P&I
149%
$10,933
Property Taxes
23%
$1,705
Home Insurance
10%
$752
HOA
0%
$0
Property Management
10%
$732
CapEx
5%
$366
Vacancy
6%
$439
Maintenance
5%
$366
Other
0%
$0