Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.93% first-year return on $417k initial cash invested.
-22.93%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$5,855
Rent
-$7,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,855 income − $13,833 expenses = $7,978 out of pocket
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$398k
Closing costs
1%
$19,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,855
Total Expenses
$13,833
Mortgage P&I
170%
$9,939
Property Taxes
29%
$1,675
Home Insurance
12%
$696
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0