Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $440k initial cash invested.
-19.74%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$7,080
Rent
-$7,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,080
Total Expenses
$14,319
Mortgage P&I
148%
$10,489
Property Taxes
18%
$1,256
Home Insurance
10%
$733
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0