Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $479k initial cash invested.
-20.41%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$7,156
Rent
-$8,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$456k
Closing costs
1%
$22,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,156
Total Expenses
$15,299
Mortgage P&I
157%
$11,225
Property Taxes
17%
$1,236
Home Insurance
11%
$822
HOA
2%
$155
Property Management
10%
$716
CapEx
5%
$358
Vacancy
6%
$429
Maintenance
5%
$358
Other
0%
$0