Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $406k initial cash invested.
-22.54%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,595
Rent
-$7,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$386k
Closing costs
1%
$19,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,595
Total Expenses
$13,219
Mortgage P&I
171%
$9,581
Property Taxes
29%
$1,626
Home Insurance
10%
$556
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0