Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $414k initial cash invested.
-20.67%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$6,680
Rent
-$7,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,680 income − $13,809 expenses = $7,129 out of pocket
Investment Breakdown
|
Purchase Price
$1971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,680
Total Expenses
$13,809
Mortgage P&I
149%
$9,957
Property Taxes
16%
$1,101
Home Insurance
12%
$804
HOA
3%
$210
Property Management
10%
$668
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0