Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.88% first-year return on $417k initial cash invested.
-28.88%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,511
Rent
-$10,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $12,536 expenses = $10,025 out of pocket
Investment Breakdown
|
Purchase Price
$1984k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$12,536
Mortgage P&I
393%
$9,866
Property Taxes
32%
$791
Home Insurance
49%
$1,225
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0