Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $419k initial cash invested.
-21.45%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$7,571
Rent
-$7,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,571 income − $15,058 expenses = $7,487 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,571
Total Expenses
$15,058
Mortgage P&I
139%
$10,512
Property Taxes
25%
$1,879
Home Insurance
9%
$698
HOA
0%
$0
Property Management
10%
$757
CapEx
5%
$379
Vacancy
6%
$454
Maintenance
5%
$379
Other
0%
$0