Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $415k initial cash invested.
-22.27%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$6,735
Rent
-$7,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,735 income − $14,433 expenses = $7,698 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,735
Total Expenses
$14,433
Mortgage P&I
149%
$10,043
Property Taxes
26%
$1,745
Home Insurance
10%
$691
HOA
3%
$202
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$404
Maintenance
5%
$337
Other
0%
$0