Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.7% first-year return on $452k initial cash invested.
-28.7%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,275
Rent
-$10,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,275
Total Expenses
$12,073
Mortgage P&I
849%
$10,822
Property Taxes
13%
$167
Home Insurance
59%
$752
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0