Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.6% first-year return on $409k initial cash invested.
-28.6%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$5,809
Rent
-$9,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,809
Total Expenses
$15,563
Mortgage P&I
178%
$10,366
Property Taxes
52%
$3,005
Home Insurance
12%
$682
HOA
0%
$0
Property Management
10%
$581
CapEx
5%
$290
Vacancy
6%
$349
Maintenance
5%
$290
Other
0%
$0