Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $411k initial cash invested.
-21.26%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,836
Rent
-$7,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1956k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$391k
Closing costs
1%
$19,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,836
Total Expenses
$14,113
Mortgage P&I
143%
$9,782
Property Taxes
27%
$1,853
Home Insurance
10%
$700
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$410
Maintenance
5%
$342
Other
0%
$0