Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.25% first-year return on $399k initial cash invested.
-29.25%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,960
Rent
-$9,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $11,687 expenses = $9,727 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$11,687
Mortgage P&I
487%
$9,546
Property Taxes
49%
$966
Home Insurance
34%
$665
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0