Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $405k initial cash invested.
-25.4%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,560
Rent
-$8,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $13,138 expenses = $8,578 out of pocket
Investment Breakdown
|
Purchase Price
$1930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$13,138
Mortgage P&I
222%
$10,139
Property Taxes
16%
$727
Home Insurance
15%
$700
HOA
8%
$386
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0