Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $445k initial cash invested.
-19.9%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$6,436
Rent
-$7,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,436
Total Expenses
$13,818
Mortgage P&I
162%
$10,428
Property Taxes
15%
$964
Home Insurance
12%
$752
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0