Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $474k initial cash invested.
-21.91%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$5,838
Rent
-$8,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$452k
Closing costs
1%
$22,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,838
Total Expenses
$14,497
Mortgage P&I
191%
$11,146
Property Taxes
18%
$1,031
Home Insurance
14%
$802
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0