Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.16% first-year return on $415k initial cash invested.
-25.16%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$2,800
Rent
-$8,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $11,497 expenses = $8,697 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$11,497
Mortgage P&I
353%
$9,889
Property Taxes
2%
$67
Home Insurance
25%
$691
HOA
4%
$122
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0