Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $443k initial cash invested.
-22.67%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$5,922
Rent
-$8,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$422k
Closing costs
1%
$21,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,922
Total Expenses
$14,295
Mortgage P&I
179%
$10,604
Property Taxes
17%
$986
Home Insurance
14%
$836
HOA
6%
$330
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0