Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $410k initial cash invested.
-19.12%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$7,071
Rent
-$6,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,071 income − $13,595 expenses = $6,524 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,071
Total Expenses
$13,595
Mortgage P&I
141%
$9,954
Property Taxes
15%
$1,084
Home Insurance
10%
$718
HOA
0%
$0
Property Management
10%
$707
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0