Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $399k initial cash invested.
-23.45%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$4,343
Rent
-$7,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,343
Total Expenses
$12,141
Mortgage P&I
217%
$9,433
Property Taxes
20%
$851
Home Insurance
15%
$665
HOA
1%
$63
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0