Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $415k initial cash invested.
-23.43%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$5,108
Rent
-$8,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $13,215 expenses = $8,107 out of pocket
Investment Breakdown
|
Purchase Price
$1977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,108
Total Expenses
$13,215
Mortgage P&I
197%
$10,063
Property Taxes
23%
$1,160
Home Insurance
13%
$665
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0