Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.63% first-year return on $414k initial cash invested.
-25.63%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$5,124
Rent
-$8,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $13,967 expenses = $8,843 out of pocket
Investment Breakdown
|
Purchase Price
$1971k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,124
Total Expenses
$13,967
Mortgage P&I
213%
$10,912
Property Taxes
13%
$646
Home Insurance
19%
$978
HOA
2%
$100
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0