Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.74% first-year return on $419k initial cash invested.
-25.74%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,327
Rent
-$8,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $12,312 expenses = $8,985 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,327
Total Expenses
$12,312
Mortgage P&I
304%
$10,130
Property Taxes
19%
$619
Home Insurance
21%
$698
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0