Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.95% first-year return on $414k initial cash invested.
-24.95%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,233
Rent
-$8,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $12,848 expenses = $8,615 out of pocket
Investment Breakdown
|
Purchase Price
$1973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$395k
Closing costs
1%
$19,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,233
Total Expenses
$12,848
Mortgage P&I
232%
$9,819
Property Taxes
8%
$347
Home Insurance
18%
$745
HOA
20%
$836
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0