Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $414k initial cash invested.
-26.76%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$4,984
Rent
-$9,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $14,208 expenses = $9,224 out of pocket
Investment Breakdown
|
Purchase Price
$1970k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,984
Total Expenses
$14,208
Mortgage P&I
206%
$10,246
Property Taxes
40%
$1,971
Home Insurance
14%
$696
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0