Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $400k initial cash invested.
-20.45%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$7,919
Rent
-$6,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,919
Total Expenses
$14,740
Mortgage P&I
119%
$9,395
Property Taxes
21%
$1,667
Home Insurance
8%
$595
HOA
13%
$1,024
Property Management
10%
$792
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0