Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $406k initial cash invested.
-22.19%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,290
Rent
-$7,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $12,802 expenses = $7,512 out of pocket
Investment Breakdown
|
Purchase Price
$1934k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,290
Total Expenses
$12,802
Mortgage P&I
183%
$9,684
Property Taxes
13%
$713
Home Insurance
14%
$735
HOA
6%
$296
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0