Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $419k initial cash invested.
-23.47%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$7,887
Rent
-$8,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,887 income − $16,089 expenses = $8,202 out of pocket
Investment Breakdown
|
Purchase Price
$1997k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,887
Total Expenses
$16,089
Mortgage P&I
129%
$10,163
Property Taxes
40%
$3,159
Home Insurance
9%
$717
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0