Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $446k initial cash invested.
-23.3%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$4,751
Rent
-$8,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,751
Total Expenses
$13,411
Mortgage P&I
219%
$10,390
Property Taxes
17%
$830
Home Insurance
17%
$788
HOA
4%
$167
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0