Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $417k initial cash invested.
-25.86%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,621
Rent
-$8,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $12,611 expenses = $8,990 out of pocket
Investment Breakdown
|
Purchase Price
$1987k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$12,611
Mortgage P&I
285%
$10,309
Property Taxes
17%
$628
Home Insurance
20%
$733
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0