Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $409k initial cash invested.
-25.87%
Cash On Cash
1.25%
Cap Rate
0.19
DSCR
$7,000
Rent
-$8,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,000 income − $15,809 expenses = $8,809 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$389k
Closing costs
1%
$19,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,000
Total Expenses
$15,809
Mortgage P&I
150%
$10,482
Property Taxes
29%
$2,027
Home Insurance
11%
$803
HOA
10%
$677
Property Management
10%
$700
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0