Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $419k initial cash invested.
-19.73%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,542
Rent
-$6,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,542 income − $14,425 expenses = $6,883 out of pocket
Investment Breakdown
|
Purchase Price
$1993k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,542
Total Expenses
$14,425
Mortgage P&I
134%
$10,107
Property Taxes
22%
$1,622
Home Insurance
10%
$735
HOA
0%
$0
Property Management
10%
$754
CapEx
5%
$377
Vacancy
6%
$453
Maintenance
5%
$377
Other
0%
$0