Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $397k initial cash invested.
-22.69%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$4,635
Rent
-$7,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $12,141 expenses = $7,506 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,635
Total Expenses
$12,141
Mortgage P&I
208%
$9,620
Property Taxes
4%
$200
Home Insurance
15%
$700
HOA
9%
$415
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0