Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $427k initial cash invested.
-20.43%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,821
Rent
-$7,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$406k
Closing costs
1%
$20,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,821
Total Expenses
$13,086
Mortgage P&I
173%
$10,065
Property Taxes
13%
$758
Home Insurance
12%
$698
HOA
1%
$52
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0