Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $418k initial cash invested.
-24.78%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,803
Rent
-$8,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $13,434 expenses = $8,631 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,803
Total Expenses
$13,434
Mortgage P&I
213%
$10,230
Property Taxes
28%
$1,337
Home Insurance
13%
$619
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0