Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $404k initial cash invested.
-20.38%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$7,887
Rent
-$6,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,887 income − $14,746 expenses = $6,859 out of pocket
Investment Breakdown
|
Purchase Price
$1923k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,887
Total Expenses
$14,746
Mortgage P&I
127%
$10,030
Property Taxes
25%
$1,966
Home Insurance
9%
$700
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0