Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.51% first-year return on $419k initial cash invested.
-23.51%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,880
Rent
-$8,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$400k
Closing costs
1%
$19,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,880
Total Expenses
$13,099
Mortgage P&I
202%
$9,839
Property Taxes
26%
$1,292
Home Insurance
14%
$699
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0