Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $408k initial cash invested.
-22.05%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$6,314
Rent
-$7,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,314 income − $13,818 expenses = $7,504 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$389k
Closing costs
1%
$19,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,314
Total Expenses
$13,818
Mortgage P&I
154%
$9,736
Property Taxes
28%
$1,740
Home Insurance
11%
$700
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0