Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.7% first-year return on $464k initial cash invested.
-25.7%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,459
Rent
-$9,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$442k
Closing costs
1%
$22,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,459
Total Expenses
$14,406
Mortgage P&I
248%
$11,069
Property Taxes
31%
$1,390
Home Insurance
18%
$787
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0