Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $399k initial cash invested.
-17.28%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$6,777
Rent
-$5,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,777 income − $12,518 expenses = $5,741 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%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,777
Total Expenses
$12,518
Mortgage P&I
140%
$9,491
Property Taxes
9%
$599
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$678
CapEx
5%
$339
Vacancy
6%
$407
Maintenance
5%
$339
Other
0%
$0