Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.18% first-year return on $479k initial cash invested.
-25.18%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$5,010
Rent
-$10,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$456k
Closing costs
1%
$22,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,010
Total Expenses
$15,054
Mortgage P&I
223%
$11,164
Property Taxes
23%
$1,171
Home Insurance
16%
$822
HOA
12%
$595
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0