Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $445k initial cash invested.
-21.38%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$6,800
Rent
-$7,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,800
Total Expenses
$14,725
Mortgage P&I
153%
$10,424
Property Taxes
29%
$1,940
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0