Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.95% first-year return on $461k initial cash invested.
-26.95%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$6,163
Rent
-$10,353
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
6.3%
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
$6,163
Total Expenses
$16,516
Mortgage P&I
176%
$10,860
Property Taxes
13%
$786
Home Insurance
12%
$768
HOA
41%
$2,500
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0