Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $399k initial cash invested.
-23.3%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$5,394
Rent
-$7,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $13,135 expenses = $7,741 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,394
Total Expenses
$13,135
Mortgage P&I
176%
$9,503
Property Taxes
26%
$1,392
Home Insurance
13%
$699
HOA
3%
$138
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0