Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.36% first-year return on $418k initial cash invested.
-26.36%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$5,956
Rent
-$9,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,956 income − $15,130 expenses = $9,174 out of pocket
Investment Breakdown
|
Purchase Price
$1989k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$398k
Closing costs
1%
$19,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,956
Total Expenses
$15,130
Mortgage P&I
182%
$10,863
Property Taxes
34%
$2,022
Home Insurance
12%
$696
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0