Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $419k initial cash invested.
-21.97%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,479
Rent
-$7,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,479
Total Expenses
$12,149
Mortgage P&I
219%
$9,827
Property Taxes
10%
$459
Home Insurance
16%
$698
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0