Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.4% first-year return on $400k initial cash invested.
-26.4%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,489
Rent
-$8,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $11,288 expenses = $8,799 out of pocket
Investment Breakdown
|
Purchase Price
$1905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$11,288
Mortgage P&I
385%
$9,593
Property Taxes
14%
$349
Home Insurance
28%
$700
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0