Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $411k initial cash invested.
-22.28%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,008
Rent
-$7,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $12,643 expenses = $7,635 out of pocket
Investment Breakdown
|
Purchase Price
$1958k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$392k
Closing costs
1%
$19,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,008
Total Expenses
$12,643
Mortgage P&I
194%
$9,697
Property Taxes
19%
$946
Home Insurance
14%
$699
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0