Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $417k initial cash invested.
-24.93%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$4,928
Rent
-$8,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $13,598 expenses = $8,670 out of pocket
Investment Breakdown
|
Purchase Price
$1987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,928
Total Expenses
$13,598
Mortgage P&I
204%
$10,063
Property Taxes
34%
$1,677
Home Insurance
12%
$577
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0