Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.8% first-year return on $461k initial cash invested.
-24.8%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$5,066
Rent
-$9,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,066
Total Expenses
$14,596
Mortgage P&I
218%
$11,066
Property Taxes
23%
$1,154
Home Insurance
16%
$803
HOA
5%
$256
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0