Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.03% first-year return on $410k initial cash invested.
-26.03%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,690
Rent
-$8,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,690
Total Expenses
$13,572
Mortgage P&I
207%
$9,690
Property Taxes
42%
$1,982
Home Insurance
15%
$682
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0