Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $398k initial cash invested.
-22.09%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$5,016
Rent
-$7,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $12,349 expenses = $7,333 out of pocket
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,016
Total Expenses
$12,349
Mortgage P&I
191%
$9,592
Property Taxes
15%
$752
Home Insurance
14%
$700
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0