Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $402k initial cash invested.
-23.64%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$5,816
Rent
-$7,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $13,736 expenses = $7,920 out of pocket
Investment Breakdown
|
Purchase Price
$1915k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$383k
Closing costs
1%
$19,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,816
Total Expenses
$13,736
Mortgage P&I
166%
$9,630
Property Taxes
33%
$1,895
Home Insurance
12%
$698
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0