Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $416k initial cash invested.
-23.75%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$5,139
Rent
-$8,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $13,365 expenses = $8,226 out of pocket
Investment Breakdown
|
Purchase Price
$1979k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,139
Total Expenses
$13,365
Mortgage P&I
191%
$9,813
Property Taxes
30%
$1,518
Home Insurance
14%
$698
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0