Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $404k initial cash invested.
-20.05%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$6,394
Rent
-$6,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,394
Total Expenses
$13,149
Mortgage P&I
149%
$9,522
Property Taxes
20%
$1,282
Home Insurance
11%
$682
HOA
0%
$0
Property Management
10%
$639
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0