Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $419k initial cash invested.
-16.07%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$7,002
Rent
-$5,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,002 income − $12,611 expenses = $5,609 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,002
Total Expenses
$12,611
Mortgage P&I
143%
$9,981
Property Taxes
2%
$112
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$700
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0