Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.44% first-year return on $406k initial cash invested.
-25.44%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,690
Rent
-$8,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $13,299 expenses = $8,609 out of pocket
Investment Breakdown
|
Purchase Price
$1934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,690
Total Expenses
$13,299
Mortgage P&I
209%
$9,819
Property Taxes
33%
$1,562
Home Insurance
15%
$700
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0