Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.87% first-year return on $418k initial cash invested.
-23.87%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$4,363
Rent
-$8,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $12,674 expenses = $8,311 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,363
Total Expenses
$12,674
Mortgage P&I
242%
$10,562
Property Taxes
6%
$282
Home Insurance
16%
$696
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0