Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.77% first-year return on $397k initial cash invested.
-21.77%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,784
Rent
-$7,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $11,993 expenses = $7,209 out of pocket
Investment Breakdown
|
Purchase Price
$1892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,784
Total Expenses
$11,993
Mortgage P&I
198%
$9,486
Property Taxes
13%
$602
Home Insurance
14%
$662
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0