Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $432k initial cash invested.
-21.34%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$6,467
Rent
-$7,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2057k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$411k
Closing costs
1%
$20,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,467
Total Expenses
$14,147
Mortgage P&I
156%
$10,073
Property Taxes
26%
$1,660
Home Insurance
11%
$733
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0