Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.57% first-year return on $411k initial cash invested.
-29.57%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$5,362
Rent
-$10,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1955k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$391k
Closing costs
1%
$19,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,362
Total Expenses
$15,481
Mortgage P&I
194%
$10,400
Property Taxes
56%
$3,005
Home Insurance
13%
$682
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0