Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.85% first-year return on $419k initial cash invested.
-24.85%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$3,700
Rent
-$8,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $12,376 expenses = $8,676 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,700
Total Expenses
$12,376
Mortgage P&I
279%
$10,341
Property Taxes
8%
$292
Home Insurance
19%
$698
HOA
2%
$83
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0