Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $404k initial cash invested.
-18.32%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,403
Rent
-$6,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$384k
Closing costs
1%
$19,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,403
Total Expenses
$12,563
Mortgage P&I
148%
$9,489
Property Taxes
13%
$815
Home Insurance
9%
$595
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0