Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $399k initial cash invested.
-21.65%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,953
Rent
-$7,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $12,153 expenses = $7,200 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,953
Total Expenses
$12,153
Mortgage P&I
192%
$9,533
Property Taxes
13%
$667
Home Insurance
13%
$665
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0