Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $408k initial cash invested.
-23.82%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$5,203
Rent
-$8,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,203 income − $13,305 expenses = $8,102 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$389k
Closing costs
1%
$19,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,203
Total Expenses
$13,305
Mortgage P&I
185%
$9,631
Property Taxes
33%
$1,727
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0