Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.49% first-year return on $406k initial cash invested.
-26.49%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,703
Rent
-$8,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,703 income − $13,663 expenses = $8,960 out of pocket
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,703
Total Expenses
$13,663
Mortgage P&I
206%
$9,680
Property Taxes
43%
$2,021
Home Insurance
15%
$696
HOA
1%
$44
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0