Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $462k initial cash invested.
-17.97%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$8,093
Rent
-$6,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,093
Total Expenses
$15,011
Mortgage P&I
136%
$10,969
Property Taxes
14%
$1,134
Home Insurance
10%
$803
HOA
0%
$0
Property Management
10%
$809
CapEx
5%
$405
Vacancy
6%
$486
Maintenance
5%
$405
Other
0%
$0