Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.09% first-year return on $461k initial cash invested.
-26.09%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,911
Rent
-$10,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,911
Total Expenses
$13,931
Mortgage P&I
282%
$11,015
Property Taxes
29%
$1,130
Home Insurance
20%
$768
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0