Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $452k initial cash invested.
-21.94%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$6,131
Rent
-$8,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,131
Total Expenses
$14,386
Mortgage P&I
175%
$10,702
Property Taxes
19%
$1,142
Home Insurance
12%
$752
HOA
3%
$195
Property Management
10%
$613
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0