Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $457k initial cash invested.
-22.33%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$6,738
Rent
-$8,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$435k
Closing costs
1%
$21,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,738
Total Expenses
$15,239
Mortgage P&I
162%
$10,891
Property Taxes
27%
$1,809
Home Insurance
12%
$787
HOA
0%
$0
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$404
Maintenance
5%
$337
Other
0%
$0