Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $402k initial cash invested.
-23.05%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$5,916
Rent
-$7,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $13,629 expenses = $7,713 out of pocket
Investment Breakdown
|
Purchase Price
$1912k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$382k
Closing costs
1%
$19,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,916
Total Expenses
$13,629
Mortgage P&I
164%
$9,687
Property Taxes
23%
$1,371
Home Insurance
12%
$682
HOA
6%
$350
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0