Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.91% first-year return on $466k initial cash invested.
-23.91%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$4,959
Rent
-$9,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,959
Total Expenses
$14,241
Mortgage P&I
221%
$10,964
Property Taxes
21%
$1,051
Home Insurance
19%
$936
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0