Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.38% first-year return on $410k initial cash invested.
-26.38%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,966
Rent
-$9,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $11,968 expenses = $9,002 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,966
Total Expenses
$11,968
Mortgage P&I
335%
$9,942
Property Taxes
19%
$550
Home Insurance
23%
$682
HOA
1%
$23
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0