Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.94% first-year return on $415k initial cash invested.
-26.94%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,098
Rent
-$9,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$11,412
Mortgage P&I
472%
$9,911
Property Taxes
13%
$264
Home Insurance
33%
$691
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0