Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $431k initial cash invested.
-22.31%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$5,667
Rent
-$8,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2052k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$410k
Closing costs
1%
$20,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,667
Total Expenses
$13,678
Mortgage P&I
179%
$10,122
Property Taxes
24%
$1,348
Home Insurance
13%
$735
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0