Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $410k initial cash invested.
-18.98%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$7,848
Rent
-$6,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,848 income − $14,325 expenses = $6,477 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,848
Total Expenses
$14,325
Mortgage P&I
124%
$9,767
Property Taxes
23%
$1,836
Home Insurance
9%
$682
HOA
0%
$0
Property Management
10%
$785
CapEx
5%
$392
Vacancy
6%
$471
Maintenance
5%
$392
Other
0%
$0