Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $458k initial cash invested.
-25.52%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,618
Rent
-$9,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$436k
Closing costs
1%
$21,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,618
Total Expenses
$14,362
Mortgage P&I
235%
$10,849
Property Taxes
33%
$1,524
Home Insurance
17%
$788
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0