Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $415k initial cash invested.
-20.63%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$7,158
Rent
-$7,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,158 income − $14,288 expenses = $7,130 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,158
Total Expenses
$14,288
Mortgage P&I
138%
$9,876
Property Taxes
26%
$1,860
Home Insurance
10%
$691
HOA
0%
$0
Property Management
10%
$716
CapEx
5%
$358
Vacancy
6%
$429
Maintenance
5%
$358
Other
0%
$0