Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $405k initial cash invested.
-21.45%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$6,370
Rent
-$7,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,370
Total Expenses
$13,612
Mortgage P&I
149%
$9,520
Property Taxes
17%
$1,093
Home Insurance
11%
$675
HOA
11%
$669
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0