Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $483k initial cash invested.
-25.56%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$5,906
Rent
-$10,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,906
Total Expenses
$16,189
Mortgage P&I
192%
$11,367
Property Taxes
34%
$2,031
Home Insurance
14%
$805
HOA
8%
$451
Property Management
10%
$591
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0