Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $399k initial cash invested.
-20.17%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,655
Rent
-$6,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,655 income − $12,357 expenses = $6,702 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,655
Total Expenses
$12,357
Mortgage P&I
169%
$9,546
Property Taxes
12%
$675
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0