Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $441k initial cash invested.
-19.68%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,710
Rent
-$7,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,710
Total Expenses
$12,934
Mortgage P&I
182%
$10,406
Property Taxes
5%
$308
Home Insurance
13%
$734
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0