Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.46% first-year return on $406k initial cash invested.
-22.46%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$5,183
Rent
-$7,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,183 income − $12,783 expenses = $7,600 out of pocket
Investment Breakdown
|
Purchase Price
$1934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,183
Total Expenses
$12,783
Mortgage P&I
190%
$9,828
Property Taxes
18%
$908
Home Insurance
14%
$700
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0