Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $419k initial cash invested.
-26.66%
Cash On Cash
1.04%
Cap Rate
0.16
DSCR
$5,546
Rent
-$9,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $14,853 expenses = $9,307 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,546
Total Expenses
$14,853
Mortgage P&I
194%
$10,751
Property Taxes
35%
$1,962
Home Insurance
13%
$698
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0