Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $399k initial cash invested.
-25.13%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$5,720
Rent
-$8,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,720 income − $14,070 expenses = $8,350 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,720
Total Expenses
$14,070
Mortgage P&I
176%
$10,051
Property Taxes
33%
$1,867
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0