Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $404k initial cash invested.
-22.74%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$6,204
Rent
-$7,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,204
Total Expenses
$13,858
Mortgage P&I
156%
$9,653
Property Taxes
31%
$1,919
Home Insurance
11%
$674
HOA
0%
$0
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0