Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.27% first-year return on $406k initial cash invested.
-28.27%
Cash On Cash
0.96%
Cap Rate
0.14
DSCR
$5,302
Rent
-$9,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $14,864 expenses = $9,562 out of pocket
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,302
Total Expenses
$14,864
Mortgage P&I
205%
$10,843
Property Taxes
37%
$1,945
Home Insurance
13%
$698
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0