Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $440k initial cash invested.
-22.33%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,785
Rent
-$8,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,785
Total Expenses
$13,970
Mortgage P&I
180%
$10,391
Property Taxes
14%
$793
Home Insurance
13%
$733
HOA
10%
$550
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0