Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $405k initial cash invested.
-22.82%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$6,506
Rent
-$7,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $14,209 expenses = $7,703 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,506
Total Expenses
$14,209
Mortgage P&I
152%
$9,865
Property Taxes
30%
$1,957
Home Insurance
11%
$696
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0