Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $417k initial cash invested.
-21.32%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$5,764
Rent
-$7,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1983k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,764
Total Expenses
$13,164
Mortgage P&I
169%
$9,758
Property Taxes
22%
$1,279
Home Insurance
11%
$629
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0