Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.98% first-year return on $410k initial cash invested.
-26.98%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$3,093
Rent
-$9,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $12,301 expenses = $9,208 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,093
Total Expenses
$12,301
Mortgage P&I
332%
$10,266
Property Taxes
18%
$548
Home Insurance
22%
$682
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0