Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.58% first-year return on $410k initial cash invested.
-24.58%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$4,601
Rent
-$8,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $13,003 expenses = $8,402 out of pocket
Investment Breakdown
|
Purchase Price
$1953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$391k
Closing costs
1%
$19,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,601
Total Expenses
$13,003
Mortgage P&I
211%
$9,701
Property Taxes
31%
$1,407
Home Insurance
15%
$699
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0