Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $404k initial cash invested.
-20.37%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$5,456
Rent
-$6,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $12,317 expenses = $6,861 out of pocket
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,456
Total Expenses
$12,317
Mortgage P&I
175%
$9,551
Property Taxes
12%
$673
Home Insurance
12%
$674
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0