Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $420k initial cash invested.
-19.95%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,345
Rent
-$6,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,345
Total Expenses
$12,324
Mortgage P&I
187%
$10,009
Property Taxes
4%
$226
Home Insurance
13%
$700
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0