Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $415k initial cash invested.
-23.81%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$5,227
Rent
-$8,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $13,462 expenses = $8,235 out of pocket
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,227
Total Expenses
$13,462
Mortgage P&I
192%
$10,034
Property Taxes
30%
$1,544
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0