Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $414k initial cash invested.
-17.45%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$7,902
Rent
-$6,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,902 income − $13,923 expenses = $6,021 out of pocket
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,902
Total Expenses
$13,923
Mortgage P&I
126%
$9,985
Property Taxes
14%
$1,136
Home Insurance
9%
$698
HOA
1%
$50
Property Management
10%
$790
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0