Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $451k initial cash invested.
-25.86%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,201
Rent
-$9,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$430k
Closing costs
1%
$21,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,201
Total Expenses
$14,918
Mortgage P&I
209%
$10,874
Property Taxes
37%
$1,922
Home Insurance
15%
$770
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0