Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $414k initial cash invested.
-17.71%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,846
Rent
-$6,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,846 income − $12,957 expenses = $6,111 out of pocket
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,846
Total Expenses
$12,957
Mortgage P&I
144%
$9,858
Property Taxes
9%
$621
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$685
CapEx
5%
$342
Vacancy
6%
$411
Maintenance
5%
$342
Other
0%
$0