Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $417k initial cash invested.
-29.09%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$3,870
Rent
-$10,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $13,976 expenses = $10,106 out of pocket
Investment Breakdown
|
Purchase Price
$1985k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$397k
Closing costs
1%
$19,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$13,976
Mortgage P&I
268%
$10,355
Property Taxes
50%
$1,919
Home Insurance
18%
$695
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0