Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $407k initial cash invested.
-19.79%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$6,975
Rent
-$6,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$388k
Closing costs
1%
$19,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,975
Total Expenses
$13,693
Mortgage P&I
138%
$9,620
Property Taxes
20%
$1,396
Home Insurance
10%
$698
HOA
2%
$165
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0