Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $402k initial cash invested.
-16.57%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$6,879
Rent
-$5,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,879 income − $12,434 expenses = $5,555 out of pocket
Investment Breakdown
|
Purchase Price
$1916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$383k
Closing costs
1%
$19,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,879
Total Expenses
$12,434
Mortgage P&I
139%
$9,589
Property Taxes
5%
$358
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$688
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0