Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.39% first-year return on $418k initial cash invested.
-24.39%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,840
Rent
-$8,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $13,333 expenses = $8,493 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,840
Total Expenses
$13,333
Mortgage P&I
208%
$10,071
Property Taxes
27%
$1,308
Home Insurance
14%
$696
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0