Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $405k initial cash invested.
-19.36%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$6,890
Rent
-$6,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,890 income − $13,427 expenses = $6,537 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,890
Total Expenses
$13,427
Mortgage P&I
140%
$9,619
Property Taxes
19%
$1,320
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$689
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0