Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $407k initial cash invested.
-18.62%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$7,166
Rent
-$6,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,166 income − $13,489 expenses = $6,323 out of pocket
Investment Breakdown
|
Purchase Price
$1940k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$388k
Closing costs
1%
$19,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,166
Total Expenses
$13,489
Mortgage P&I
138%
$9,891
Property Taxes
9%
$656
Home Insurance
9%
$679
HOA
6%
$400
Property Management
10%
$717
CapEx
5%
$358
Vacancy
6%
$430
Maintenance
5%
$358
Other
0%
$0