Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $420k initial cash invested.
-21.24%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,793
Rent
-$7,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2002k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,793
Total Expenses
$13,234
Mortgage P&I
170%
$9,854
Property Taxes
20%
$1,173
Home Insurance
12%
$700
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0