Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $398k initial cash invested.
-20.29%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$6,282
Rent
-$6,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $13,011 expenses = $6,729 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,282
Total Expenses
$13,011
Mortgage P&I
152%
$9,563
Property Taxes
18%
$1,152
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0