Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.18% first-year return on $404k initial cash invested.
-25.18%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,041
Rent
-$8,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $12,510 expenses = $8,469 out of pocket
Investment Breakdown
|
Purchase Price
$1922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$384k
Closing costs
1%
$19,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,041
Total Expenses
$12,510
Mortgage P&I
238%
$9,621
Property Taxes
26%
$1,044
Home Insurance
17%
$698
HOA
2%
$97
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0