Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $441k initial cash invested.
-20.73%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,978
Rent
-$7,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,978
Total Expenses
$12,597
Mortgage P&I
209%
$10,400
Property Taxes
3%
$167
Home Insurance
15%
$735
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0