Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $410k initial cash invested.
-20.63%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$7,430
Rent
-$7,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,430 income − $14,478 expenses = $7,048 out of pocket
Investment Breakdown
|
Purchase Price
$1952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,430
Total Expenses
$14,478
Mortgage P&I
133%
$9,885
Property Taxes
26%
$1,962
Home Insurance
9%
$698
HOA
0%
$0
Property Management
10%
$743
CapEx
5%
$372
Vacancy
6%
$446
Maintenance
5%
$372
Other
0%
$0