Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $412k initial cash invested.
-20.65%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$5,983
Rent
-$7,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,983 income − $13,070 expenses = $7,087 out of pocket
Investment Breakdown
|
Purchase Price
$1961k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$392k
Closing costs
1%
$19,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,983
Total Expenses
$13,070
Mortgage P&I
166%
$9,908
Property Taxes
14%
$839
Home Insurance
12%
$718
HOA
1%
$50
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0