Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $408k initial cash invested.
-22%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$7,097
Rent
-$7,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$388k
Closing costs
1%
$19,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,097
Total Expenses
$14,573
Mortgage P&I
136%
$9,673
Property Taxes
27%
$1,934
Home Insurance
16%
$1,120
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0