Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.16% first-year return on $404k initial cash invested.
-26.16%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$5,498
Rent
-$8,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $14,308 expenses = $8,810 out of pocket
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,498
Total Expenses
$14,308
Mortgage P&I
191%
$10,511
Property Taxes
29%
$1,580
Home Insurance
10%
$577
HOA
4%
$210
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0