Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $408k initial cash invested.
-19.96%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,918
Rent
-$6,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$389k
Closing costs
1%
$19,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,918
Total Expenses
$12,712
Mortgage P&I
163%
$9,619
Property Taxes
14%
$856
Home Insurance
12%
$698
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0