Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.58% first-year return on $423k initial cash invested.
-23.58%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,754
Rent
-$8,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$402k
Closing costs
1%
$20,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,754
Total Expenses
$13,058
Mortgage P&I
214%
$10,184
Property Taxes
19%
$903
Home Insurance
15%
$735
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0