Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $403k initial cash invested.
-18.86%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$7,082
Rent
-$6,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,082 income − $13,414 expenses = $6,332 out of pocket
Investment Breakdown
|
Purchase Price
$1918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$384k
Closing costs
1%
$19,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,082
Total Expenses
$13,414
Mortgage P&I
137%
$9,667
Property Taxes
20%
$1,418
Home Insurance
7%
$488
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0