Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.61% first-year return on $480k initial cash invested.
-26.61%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,385
Rent
-$10,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$457k
Closing costs
1%
$22,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,385
Total Expenses
$16,028
Mortgage P&I
213%
$11,469
Property Taxes
44%
$2,355
Home Insurance
15%
$805
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0