Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $411k initial cash invested.
-22.7%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$4,646
Rent
-$7,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$392k
Closing costs
1%
$19,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,646
Total Expenses
$12,427
Mortgage P&I
208%
$9,657
Property Taxes
19%
$862
Home Insurance
15%
$700
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0