Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.09% first-year return on $419k initial cash invested.
-32.09%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$3,331
Rent
-$11,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $14,535 expenses = $11,204 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,331
Total Expenses
$14,535
Mortgage P&I
336%
$11,191
Property Taxes
53%
$1,779
Home Insurance
21%
$698
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0