Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $402k initial cash invested.
-21.8%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$6,082
Rent
-$7,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,082 income − $13,388 expenses = $7,306 out of pocket
Investment Breakdown
|
Purchase Price
$1916k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$383k
Closing costs
1%
$19,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,082
Total Expenses
$13,388
Mortgage P&I
160%
$9,748
Property Taxes
22%
$1,364
Home Insurance
11%
$695
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0