Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.8% first-year return on $469k initial cash invested.
-29.8%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$3,113
Rent
-$11,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$447k
Closing costs
1%
$22,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,113
Total Expenses
$14,764
Mortgage P&I
355%
$11,052
Property Taxes
67%
$2,080
Home Insurance
26%
$822
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0