Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $419k initial cash invested.
-15.64%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$7,417
Rent
-$5,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,417 income − $12,878 expenses = $5,461 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,417
Total Expenses
$12,878
Mortgage P&I
137%
$10,140
Property Taxes
2%
$111
Home Insurance
9%
$698
HOA
0%
$0
Property Management
10%
$742
CapEx
5%
$371
Vacancy
6%
$445
Maintenance
5%
$371
Other
0%
$0