Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $404k initial cash invested.
-16.6%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$6,836
Rent
-$5,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,836 income − $12,427 expenses = $5,591 out of pocket
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,836
Total Expenses
$12,427
Mortgage P&I
143%
$9,752
Property Taxes
3%
$223
Home Insurance
10%
$674
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$410
Maintenance
5%
$342
Other
0%
$0