Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $419k initial cash invested.
-17.75%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$6,264
Rent
-$6,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,264
Total Expenses
$12,460
Mortgage P&I
158%
$9,869
Property Taxes
4%
$265
Home Insurance
11%
$698
HOA
0%
$0
Property Management
10%
$626
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0