Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $410k initial cash invested.
-18.15%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$7,238
Rent
-$6,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,238 income − $13,432 expenses = $6,194 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,238
Total Expenses
$13,432
Mortgage P&I
135%
$9,765
Property Taxes
13%
$953
Home Insurance
10%
$698
HOA
2%
$134
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0