Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.14% first-year return on $466k initial cash invested.
-29.14%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$6,315
Rent
-$11,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,315
Total Expenses
$17,640
Mortgage P&I
186%
$11,740
Property Taxes
55%
$3,469
Home Insurance
12%
$788
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0