Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $438k initial cash invested.
-20.65%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,981
Rent
-$7,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2083k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$417k
Closing costs
1%
$20,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,981
Total Expenses
$13,510
Mortgage P&I
175%
$10,496
Property Taxes
16%
$971
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0