Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.18% first-year return on $419k initial cash invested.
-24.18%
Cash On Cash
1.82%
Cap Rate
0.27
DSCR
$5,397
Rent
-$8,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,397 income − $13,839 expenses = $8,442 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,397
Total Expenses
$13,839
Mortgage P&I
208%
$11,205
Property Taxes
10%
$532
Home Insurance
13%
$698
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0