Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $416k initial cash invested.
-18.51%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$7,348
Rent
-$6,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,348 income − $13,761 expenses = $6,413 out of pocket
Investment Breakdown
|
Purchase Price
$1980k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,348
Total Expenses
$13,761
Mortgage P&I
137%
$10,085
Property Taxes
15%
$1,066
Home Insurance
10%
$700
HOA
0%
$0
Property Management
10%
$735
CapEx
5%
$367
Vacancy
6%
$441
Maintenance
5%
$367
Other
0%
$0