Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $406k initial cash invested.
-24.93%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$6,824
Rent
-$8,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,824
Total Expenses
$15,257
Mortgage P&I
142%
$9,710
Property Taxes
45%
$3,076
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0