Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.43% first-year return on $461k initial cash invested.
-27.43%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$6,369
Rent
-$10,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,369
Total Expenses
$16,906
Mortgage P&I
174%
$11,099
Property Taxes
53%
$3,384
Home Insurance
12%
$768
HOA
0%
$0
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0