Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.02% first-year return on $433k initial cash invested.
-25.02%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,413
Rent
-$9,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$412k
Closing costs
1%
$20,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,413
Total Expenses
$14,437
Mortgage P&I
193%
$10,470
Property Taxes
34%
$1,831
Home Insurance
13%
$728
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0