Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $398k initial cash invested.
-17.03%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$7,226
Rent
-$5,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,226 income − $12,873 expenses = $5,647 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
$7,226
Total Expenses
$12,873
Mortgage P&I
133%
$9,629
Property Taxes
10%
$702
Home Insurance
9%
$663
HOA
0%
$0
Property Management
10%
$723
CapEx
5%
$361
Vacancy
6%
$434
Maintenance
5%
$361
Other
0%
$0