Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $418k initial cash invested.
-17.18%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$6,623
Rent
-$5,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,623
Total Expenses
$12,606
Mortgage P&I
149%
$9,851
Property Taxes
5%
$325
Home Insurance
11%
$696
HOA
0%
$13
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0