Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $399k initial cash invested.
-23%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$5,656
Rent
-$7,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,656 income − $13,304 expenses = $7,648 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,656
Total Expenses
$13,304
Mortgage P&I
170%
$9,625
Property Taxes
27%
$1,543
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0