Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $410k initial cash invested.
-17.56%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$6,613
Rent
-$5,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,613 income − $12,607 expenses = $5,994 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,613
Total Expenses
$12,607
Mortgage P&I
149%
$9,868
Property Taxes
5%
$337
Home Insurance
10%
$682
HOA
0%
$0
Property Management
10%
$661
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0