Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $413k initial cash invested.
-23.5%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$5,597
Rent
-$8,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,597 income − $13,692 expenses = $8,095 out of pocket
Investment Breakdown
|
Purchase Price
$1969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$394k
Closing costs
1%
$19,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,597
Total Expenses
$13,692
Mortgage P&I
175%
$9,783
Property Taxes
33%
$1,825
Home Insurance
11%
$628
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0