Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $398k initial cash invested.
-24.46%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$6,093
Rent
-$8,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,093 income − $14,205 expenses = $8,112 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,093
Total Expenses
$14,205
Mortgage P&I
165%
$10,030
Property Taxes
32%
$1,927
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0