Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $483k initial cash invested.
-20.61%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$7,810
Rent
-$8,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,810
Total Expenses
$16,108
Mortgage P&I
145%
$11,349
Property Taxes
24%
$1,898
Home Insurance
11%
$831
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$390
Vacancy
6%
$469
Maintenance
5%
$390
Other
0%
$0