Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $404k initial cash invested.
-22.38%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$6,150
Rent
-$7,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,150 income − $13,677 expenses = $7,527 out of pocket
Investment Breakdown
|
Purchase Price
$1922k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$384k
Closing costs
1%
$19,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,150
Total Expenses
$13,677
Mortgage P&I
164%
$10,097
Property Taxes
24%
$1,473
Home Insurance
8%
$507
HOA
0%
$0
Property Management
10%
$615
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0