Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.37% first-year return on $419k initial cash invested.
-26.37%
Cash On Cash
1.33%
Cap Rate
0.2
DSCR
$6,158
Rent
-$9,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $15,365 expenses = $9,207 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,158
Total Expenses
$15,365
Mortgage P&I
180%
$11,104
Property Taxes
32%
$1,962
Home Insurance
11%
$698
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0