Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $419k initial cash invested.
-23.28%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,462
Rent
-$8,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $12,590 expenses = $8,128 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,462
Total Expenses
$12,590
Mortgage P&I
227%
$10,130
Property Taxes
13%
$602
Home Insurance
16%
$698
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0