Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $418k initial cash invested.
-19.12%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$6,546
Rent
-$6,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$398k
Closing costs
1%
$19,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,546
Total Expenses
$13,200
Mortgage P&I
150%
$9,807
Property Taxes
13%
$870
Home Insurance
13%
$821
HOA
0%
$0
Property Management
10%
$655
CapEx
5%
$327
Vacancy
6%
$393
Maintenance
5%
$327
Other
0%
$0