Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $398k initial cash invested.
-19.65%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,241
Rent
-$6,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,241 income − $13,758 expenses = $6,517 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,241
Total Expenses
$13,758
Mortgage P&I
132%
$9,582
Property Taxes
23%
$1,631
Home Insurance
9%
$663
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0