Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.72% first-year return on $475k initial cash invested.
-27.72%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,954
Rent
-$10,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$452k
Closing costs
1%
$22,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,954
Total Expenses
$13,918
Mortgage P&I
383%
$11,315
Property Taxes
34%
$1,013
Home Insurance
28%
$822
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0