Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $412k initial cash invested.
-19.87%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$6,080
Rent
-$6,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$392k
Closing costs
1%
$19,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,080
Total Expenses
$12,903
Mortgage P&I
160%
$9,706
Property Taxes
15%
$920
Home Insurance
11%
$696
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0