Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.73% first-year return on $441k initial cash invested.
-28.73%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,163
Rent
-$10,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,163
Total Expenses
$13,717
Mortgage P&I
329%
$10,392
Property Taxes
51%
$1,624
Home Insurance
23%
$735
HOA
5%
$144
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0