Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $474k initial cash invested.
-25.38%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$5,507
Rent
-$10,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$452k
Closing costs
1%
$22,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,507
Total Expenses
$15,535
Mortgage P&I
201%
$11,060
Property Taxes
37%
$2,064
Home Insurance
18%
$980
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0