Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.27% first-year return on $405k initial cash invested.
-27.27%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,452
Rent
-$9,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $13,661 expenses = $9,209 out of pocket
Investment Breakdown
|
Purchase Price
$1930k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$386k
Closing costs
1%
$19,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,452
Total Expenses
$13,661
Mortgage P&I
217%
$9,662
Property Taxes
45%
$2,013
Home Insurance
16%
$693
HOA
3%
$135
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0