Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $398k initial cash invested.
-23.8%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$5,733
Rent
-$7,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $13,626 expenses = $7,893 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,733
Total Expenses
$13,626
Mortgage P&I
167%
$9,586
Property Taxes
32%
$1,816
Home Insurance
12%
$663
HOA
1%
$70
Property Management
10%
$573
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0