Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $421k initial cash invested.
-20.38%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,961
Rent
-$7,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,961
Total Expenses
$11,103
Mortgage P&I
244%
$9,668
Property Taxes
6%
$233
Home Insurance
4%
$172
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0