Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $399k initial cash invested.
-17.35%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$6,258
Rent
-$5,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,258
Total Expenses
$12,026
Mortgage P&I
149%
$9,348
Property Taxes
5%
$316
Home Insurance
11%
$665
HOA
1%
$70
Property Management
10%
$626
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0