Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.87% first-year return on $483k initial cash invested.
-29.87%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,118
Rent
-$12,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,118
Total Expenses
$13,140
Mortgage P&I
1017%
$11,370
Property Taxes
60%
$674
Home Insurance
72%
$805
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0