Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $434k initial cash invested.
-20.04%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$6,577
Rent
-$7,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2068k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$414k
Closing costs
1%
$20,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,577
Total Expenses
$13,829
Mortgage P&I
157%
$10,295
Property Taxes
17%
$1,088
Home Insurance
11%
$735
HOA
0%
$0
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0