Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $399k initial cash invested.
-22.26%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$6,524
Rent
-$7,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $13,920 expenses = $7,396 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,524
Total Expenses
$13,920
Mortgage P&I
146%
$9,496
Property Taxes
26%
$1,722
Home Insurance
10%
$682
HOA
5%
$325
Property Management
10%
$652
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0