Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.78% first-year return on $404k initial cash invested.
-25.78%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,535
Rent
-$8,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,535
Total Expenses
$12,214
Mortgage P&I
276%
$9,760
Property Taxes
24%
$834
Home Insurance
20%
$700
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0