Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $412k initial cash invested.
-26.33%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$6,653
Rent
-$9,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,653 income − $15,689 expenses = $9,036 out of pocket
Investment Breakdown
|
Purchase Price
$1961k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$392k
Closing costs
1%
$19,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,653
Total Expenses
$15,689
Mortgage P&I
156%
$10,374
Property Taxes
44%
$2,922
Home Insurance
10%
$663
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0