Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $417k initial cash invested.
-18.63%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,895
Rent
-$6,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $12,368 expenses = $6,473 out of pocket
Investment Breakdown
|
Purchase Price
$1985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,895
Total Expenses
$12,368
Mortgage P&I
169%
$9,952
Property Taxes
3%
$187
Home Insurance
12%
$695
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0