Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.42% first-year return on $397k initial cash invested.
-26.42%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,577
Rent
-$8,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,577 income − $14,318 expenses = $8,741 out of pocket
Investment Breakdown
|
Purchase Price
$1891k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,577
Total Expenses
$14,318
Mortgage P&I
174%
$9,711
Property Taxes
23%
$1,293
Home Insurance
13%
$698
HOA
21%
$1,165
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0