Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $408k initial cash invested.
-19.19%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$6,233
Rent
-$6,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,233 income − $12,753 expenses = $6,520 out of pocket
Investment Breakdown
|
Purchase Price
$1941k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$388k
Closing costs
1%
$19,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,233
Total Expenses
$12,753
Mortgage P&I
156%
$9,702
Property Taxes
12%
$732
Home Insurance
11%
$698
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0