Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $420k initial cash invested.
-21.89%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$6,113
Rent
-$7,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,113
Total Expenses
$13,773
Mortgage P&I
160%
$9,796
Property Taxes
24%
$1,437
Home Insurance
11%
$700
HOA
4%
$250
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0