Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.75% first-year return on $411k initial cash invested.
-25.75%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$5,030
Rent
-$8,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $13,841 expenses = $8,811 out of pocket
Investment Breakdown
|
Purchase Price
$1955k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$391k
Closing costs
1%
$19,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,030
Total Expenses
$13,841
Mortgage P&I
196%
$9,852
Property Taxes
39%
$1,981
Home Insurance
14%
$699
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0