Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.76% first-year return on $419k initial cash invested.
-27.76%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$4,066
Rent
-$9,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,066
Total Expenses
$13,757
Mortgage P&I
249%
$10,110
Property Taxes
47%
$1,892
Home Insurance
17%
$698
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0