Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $418k initial cash invested.
-23.6%
Cash On Cash
2%
Cap Rate
0.3
DSCR
$7,454
Rent
-$8,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,454 income − $15,671 expenses = $8,217 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,454
Total Expenses
$15,671
Mortgage P&I
150%
$11,163
Property Taxes
25%
$1,874
Home Insurance
9%
$696
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$373
Vacancy
6%
$447
Maintenance
5%
$373
Other
0%
$0