Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $408k initial cash invested.
-23.81%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,092
Rent
-$8,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $14,196 expenses = $8,104 out of pocket
Investment Breakdown
|
Purchase Price
$1945k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$389k
Closing costs
1%
$19,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,092
Total Expenses
$14,196
Mortgage P&I
164%
$9,962
Property Taxes
32%
$1,949
Home Insurance
11%
$700
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0