Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $419k initial cash invested.
-17.87%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$7,154
Rent
-$6,238
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
6.2%
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
$7,154
Total Expenses
$13,392
Mortgage P&I
137%
$9,815
Property Taxes
10%
$739
Home Insurance
10%
$698
HOA
4%
$280
Property Management
10%
$715
CapEx
5%
$358
Vacancy
6%
$429
Maintenance
5%
$358
Other
0%
$0