Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.64% first-year return on $404k initial cash invested.
-26.64%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,995
Rent
-$8,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$11,968
Mortgage P&I
329%
$9,854
Property Taxes
22%
$660
Home Insurance
23%
$674
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0