Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $406k initial cash invested.
-23.68%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$7,326
Rent
-$8,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,326 income − $15,334 expenses = $8,008 out of pocket
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,326
Total Expenses
$15,334
Mortgage P&I
132%
$9,646
Property Taxes
42%
$3,083
Home Insurance
10%
$700
HOA
0%
$0
Property Management
10%
$733
CapEx
5%
$366
Vacancy
6%
$440
Maintenance
5%
$366
Other
0%
$0