Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.76% first-year return on $409k initial cash invested.
-25.76%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,695
Rent
-$8,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,695
Total Expenses
$14,483
Mortgage P&I
177%
$10,073
Property Taxes
38%
$2,174
Home Insurance
11%
$640
HOA
2%
$114
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0