Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $402k initial cash invested.
-21.55%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$5,738
Rent
-$7,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $12,954 expenses = $7,216 out of pocket
Investment Breakdown
|
Purchase Price
$1914k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$383k
Closing costs
1%
$19,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,738
Total Expenses
$12,954
Mortgage P&I
169%
$9,685
Property Taxes
19%
$1,082
Home Insurance
12%
$695
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0