Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $419k initial cash invested.
-21.37%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,807
Rent
-$7,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,807 income − $12,276 expenses = $7,469 out of pocket
Investment Breakdown
|
Purchase Price
$1997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,807
Total Expenses
$12,276
Mortgage P&I
208%
$9,996
Property Taxes
7%
$332
Home Insurance
15%
$699
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0