Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $449k initial cash invested.
-19.48%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$7,593
Rent
-$7,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$427k
Closing costs
1%
$21,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,593
Total Expenses
$14,880
Mortgage P&I
140%
$10,667
Property Taxes
19%
$1,470
Home Insurance
10%
$768
HOA
0%
$0
Property Management
10%
$759
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0