Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.64% first-year return on $419k initial cash invested.
-28.64%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$3,364
Rent
-$9,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $13,362 expenses = $9,998 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,364
Total Expenses
$13,362
Mortgage P&I
297%
$9,994
Property Taxes
53%
$1,796
Home Insurance
21%
$698
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0