Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.89% first-year return on $404k initial cash invested.
-25.89%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,407
Rent
-$8,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $13,125 expenses = $8,718 out of pocket
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,407
Total Expenses
$13,125
Mortgage P&I
216%
$9,517
Property Taxes
40%
$1,765
Home Insurance
16%
$698
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0