Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $417k initial cash invested.
-19.45%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,307
Rent
-$6,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,307 income − $14,066 expenses = $6,759 out of pocket
Investment Breakdown
|
Purchase Price
$1986k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,307
Total Expenses
$14,066
Mortgage P&I
137%
$9,984
Property Taxes
18%
$1,321
Home Insurance
10%
$718
HOA
2%
$144
Property Management
10%
$731
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0