Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $400k initial cash invested.
-18.7%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$7,238
Rent
-$6,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,238
Total Expenses
$13,474
Mortgage P&I
130%
$9,382
Property Taxes
21%
$1,518
Home Insurance
10%
$692
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0