Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $468k initial cash invested.
-22.13%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,340
Rent
-$8,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$468k
Downpayment
20%
$446k
Closing costs
1%
$22,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,340
Total Expenses
$13,975
Mortgage P&I
207%
$11,055
Property Taxes
13%
$710
Home Insurance
15%
$822
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0