Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $451k initial cash invested.
-21.59%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,941
Rent
-$8,117
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$430k
Closing costs
1%
$21,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,941
Total Expenses
$15,058
Mortgage P&I
153%
$10,638
Property Taxes
27%
$1,864
Home Insurance
11%
$752
HOA
0%
$0
Property Management
10%
$694
CapEx
5%
$347
Vacancy
6%
$416
Maintenance
5%
$347
Other
0%
$0