Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.66% first-year return on $400k initial cash invested.
-23.66%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,651
Rent
-$7,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,651 income − $12,533 expenses = $7,882 out of pocket
Investment Breakdown
|
Purchase Price
$1903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,651
Total Expenses
$12,533
Mortgage P&I
205%
$9,515
Property Taxes
18%
$845
Home Insurance
15%
$700
HOA
6%
$263
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0