Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.94% first-year return on $405k initial cash invested.
-27.94%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,852
Rent
-$9,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $12,280 expenses = $9,428 out of pocket
Investment Breakdown
|
Purchase Price
$1928k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$12,280
Mortgage P&I
338%
$9,647
Property Taxes
42%
$1,193
Home Insurance
24%
$698
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0