Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.3% first-year return on $416k initial cash invested.
-26.3%
Cash On Cash
1.39%
Cap Rate
0.21
DSCR
$5,903
Rent
-$9,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,903 income − $15,017 expenses = $9,114 out of pocket
Investment Breakdown
|
Purchase Price
$1980k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,903
Total Expenses
$15,017
Mortgage P&I
188%
$11,108
Property Taxes
29%
$1,727
Home Insurance
11%
$648
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0