Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.22% first-year return on $413k initial cash invested.
-22.22%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$5,374
Rent
-$7,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $13,022 expenses = $7,648 out of pocket
Investment Breakdown
|
Purchase Price
$1967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$393k
Closing costs
1%
$19,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,374
Total Expenses
$13,022
Mortgage P&I
183%
$9,845
Property Taxes
21%
$1,117
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0