Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $413k initial cash invested.
-18.55%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$7,085
Rent
-$6,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,085 income − $13,476 expenses = $6,391 out of pocket
Investment Breakdown
|
Purchase Price
$1968k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$394k
Closing costs
1%
$19,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,085
Total Expenses
$13,476
Mortgage P&I
143%
$10,143
Property Taxes
4%
$267
Home Insurance
17%
$1,225
HOA
0%
$0
Property Management
10%
$708
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0