Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.91% first-year return on $409k initial cash invested.
-22.91%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$6,369
Rent
-$7,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,369 income − $14,170 expenses = $7,801 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$389k
Closing costs
1%
$19,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,369
Total Expenses
$14,170
Mortgage P&I
158%
$10,072
Property Taxes
23%
$1,433
Home Insurance
11%
$700
HOA
5%
$310
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0