Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $407k initial cash invested.
-18.87%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,589
Rent
-$6,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$387k
Closing costs
1%
$19,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,589
Total Expenses
$12,985
Mortgage P&I
144%
$9,514
Property Taxes
16%
$1,064
Home Insurance
11%
$695
HOA
0%
$0
Property Management
10%
$659
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0