Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $397k initial cash invested.
-15.55%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$6,909
Rent
-$5,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,909 income − $12,051 expenses = $5,142 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,909
Total Expenses
$12,051
Mortgage P&I
136%
$9,417
Property Taxes
3%
$176
Home Insurance
10%
$662
HOA
0%
$0
Property Management
10%
$691
CapEx
5%
$345
Vacancy
6%
$415
Maintenance
5%
$345
Other
0%
$0