Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $405k initial cash invested.
-20.73%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$6,437
Rent
-$6,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,437 income − $13,426 expenses = $6,989 out of pocket
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$385k
Closing costs
1%
$19,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,437
Total Expenses
$13,426
Mortgage P&I
158%
$10,182
Property Taxes
18%
$1,168
Home Insurance
6%
$402
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0