Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $473k initial cash invested.
-20.88%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$5,995
Rent
-$8,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,995
Total Expenses
$14,217
Mortgage P&I
186%
$11,132
Property Taxes
12%
$737
Home Insurance
13%
$788
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0