Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $454k initial cash invested.
-19.85%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$6,577
Rent
-$7,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$433k
Closing costs
1%
$21,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,577
Total Expenses
$14,091
Mortgage P&I
163%
$10,700
Property Taxes
14%
$892
Home Insurance
12%
$788
HOA
0%
$0
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0