Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.45% first-year return on $410k initial cash invested.
-27.45%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,787
Rent
-$9,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,787 income − $13,170 expenses = $9,383 out of pocket
Investment Breakdown
|
Purchase Price
$1954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$391k
Closing costs
1%
$19,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,787
Total Expenses
$13,170
Mortgage P&I
260%
$9,854
Property Taxes
45%
$1,720
Home Insurance
16%
$612
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0