Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $398k initial cash invested.
-19.42%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,988
Rent
-$6,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,988
Total Expenses
$12,428
Mortgage P&I
158%
$9,466
Property Taxes
12%
$743
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$599
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0