Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $417k initial cash invested.
-20.57%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,931
Rent
-$7,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$398k
Closing costs
1%
$19,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,931
Total Expenses
$12,086
Mortgage P&I
197%
$9,738
Property Taxes
2%
$92
Home Insurance
14%
$696
HOA
6%
$277
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0