Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.93% first-year return on $462k initial cash invested.
-25.93%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,130
Rent
-$9,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$21,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$14,104
Mortgage P&I
263%
$10,853
Property Taxes
34%
$1,409
Home Insurance
19%
$769
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0