Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.17% first-year return on $432k initial cash invested.
-28.17%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,711
Rent
-$10,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2059k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$412k
Closing costs
1%
$20,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,711
Total Expenses
$14,863
Mortgage P&I
226%
$10,638
Property Taxes
42%
$1,982
Home Insurance
14%
$682
HOA
7%
$335
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0