Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $416k initial cash invested.
-19.83%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,817
Rent
-$6,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,817 income − $12,694 expenses = $6,877 out of pocket
Investment Breakdown
|
Purchase Price
$1982k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,817
Total Expenses
$12,694
Mortgage P&I
172%
$10,020
Property Taxes
7%
$428
Home Insurance
13%
$733
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0