Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $405k initial cash invested.
-21.57%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$6,422
Rent
-$7,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$385k
Closing costs
1%
$19,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,422
Total Expenses
$13,693
Mortgage P&I
148%
$9,503
Property Taxes
28%
$1,825
Home Insurance
11%
$696
HOA
0%
$0
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0