Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $453k initial cash invested.
-23.36%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$6,180
Rent
-$8,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$453k
Downpayment
20%
$431k
Closing costs
1%
$21,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,180
Total Expenses
$14,994
Mortgage P&I
175%
$10,819
Property Taxes
29%
$1,802
Home Insurance
12%
$766
HOA
0%
$0
Property Management
10%
$618
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0