Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.91% first-year return on $462k initial cash invested.
-27.91%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,420
Rent
-$10,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$13,159
Mortgage P&I
449%
$10,865
Property Taxes
35%
$843
Home Insurance
32%
$770
HOA
2%
$52
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0