Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.24% first-year return on $480k initial cash invested.
-29.24%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,721
Rent
-$11,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$457k
Closing costs
1%
$22,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$13,414
Mortgage P&I
688%
$11,844
Property Taxes
19%
$323
Home Insurance
46%
$800
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0