Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $461k initial cash invested.
-17.36%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$6,961
Rent
-$6,669
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
6.2%
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
$6,961
Total Expenses
$13,630
Mortgage P&I
155%
$10,805
Property Taxes
4%
$247
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$696
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0