Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $410k initial cash invested.
-23.17%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$6,677
Rent
-$7,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,677 income − $14,586 expenses = $7,909 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,677
Total Expenses
$14,586
Mortgage P&I
155%
$10,322
Property Taxes
27%
$1,829
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$668
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0