Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.33% first-year return on $477k initial cash invested.
-23.33%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$6,797
Rent
-$9,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$477k
Downpayment
20%
$454k
Closing costs
1%
$22,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,797
Total Expenses
$16,065
Mortgage P&I
166%
$11,307
Property Taxes
32%
$2,187
Home Insurance
12%
$803
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0