Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $411k initial cash invested.
-17.68%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$7,668
Rent
-$6,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,668 income − $13,726 expenses = $6,058 out of pocket
Investment Breakdown
|
Purchase Price
$1958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$392k
Closing costs
1%
$19,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,668
Total Expenses
$13,726
Mortgage P&I
129%
$9,867
Property Taxes
15%
$1,184
Home Insurance
9%
$682
HOA
0%
$0
Property Management
10%
$767
CapEx
5%
$383
Vacancy
6%
$460
Maintenance
5%
$383
Other
0%
$0