Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $399k initial cash invested.
-26.06%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,751
Rent
-$8,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,751 income − $13,412 expenses = $8,661 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,751
Total Expenses
$13,412
Mortgage P&I
202%
$9,580
Property Taxes
41%
$1,931
Home Insurance
14%
$665
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0