Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.58% first-year return on $407k initial cash invested.
-25.58%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$6,649
Rent
-$8,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1939k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$388k
Closing costs
1%
$19,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,649
Total Expenses
$15,329
Mortgage P&I
149%
$9,933
Property Taxes
45%
$2,989
Home Insurance
10%
$679
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0