Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $415k initial cash invested.
-19.89%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$7,494
Rent
-$6,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,494 income − $14,374 expenses = $6,880 out of pocket
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$395k
Closing costs
1%
$19,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,494
Total Expenses
$14,374
Mortgage P&I
134%
$10,007
Property Taxes
24%
$1,823
Home Insurance
8%
$595
HOA
0%
$0
Property Management
10%
$749
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0