Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $409k initial cash invested.
-21.52%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$5,057
Rent
-$7,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,057
Total Expenses
$12,399
Mortgage P&I
191%
$9,642
Property Taxes
12%
$602
Home Insurance
17%
$840
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0