Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $411k initial cash invested.
-26.11%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$5,001
Rent
-$8,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $13,951 expenses = $8,950 out of pocket
Investment Breakdown
|
Purchase Price
$1959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$392k
Closing costs
1%
$19,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,001
Total Expenses
$13,951
Mortgage P&I
201%
$10,061
Property Taxes
38%
$1,890
Home Insurance
14%
$700
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0