Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.23% first-year return on $419k initial cash invested.
-27.23%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,664
Rent
-$9,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $14,169 expenses = $9,505 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,664
Total Expenses
$14,169
Mortgage P&I
216%
$10,096
Property Taxes
43%
$2,028
Home Insurance
15%
$698
HOA
3%
$135
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0