Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.64% first-year return on $399k initial cash invested.
-30.64%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,371
Rent
-$10,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $11,558 expenses = $10,187 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,371
Total Expenses
$11,558
Mortgage P&I
704%
$9,649
Property Taxes
65%
$887
Home Insurance
49%
$665
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0