Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $479k initial cash invested.
-23.95%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$6,253
Rent
-$9,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$456k
Closing costs
1%
$22,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,253
Total Expenses
$15,815
Mortgage P&I
181%
$11,318
Property Taxes
32%
$2,031
Home Insurance
13%
$840
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0