Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.33% first-year return on $399k initial cash invested.
-19.33%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,680
Rent
-$6,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $12,099 expenses = $6,419 out of pocket
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,680
Total Expenses
$12,099
Mortgage P&I
168%
$9,515
Property Taxes
8%
$443
Home Insurance
12%
$664
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0