Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.66% first-year return on $399k initial cash invested.
-30.66%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$5,501
Rent
-$10,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,501 income − $15,696 expenses = $10,195 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,501
Total Expenses
$15,696
Mortgage P&I
194%
$10,672
Property Taxes
53%
$2,929
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0