Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.68% first-year return on $452k initial cash invested.
-27.68%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,686
Rent
-$10,414
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$13,100
Mortgage P&I
394%
$10,581
Property Taxes
30%
$819
Home Insurance
28%
$752
HOA
9%
$250
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0