Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $476k initial cash invested.
-20.9%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$7,713
Rent
-$8,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$454k
Closing costs
1%
$22,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,713
Total Expenses
$16,008
Mortgage P&I
147%
$11,352
Property Taxes
24%
$1,847
Home Insurance
10%
$803
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0