Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $400k initial cash invested.
-21.29%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$5,379
Rent
-$7,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,379 income − $12,482 expenses = $7,103 out of pocket
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,379
Total Expenses
$12,482
Mortgage P&I
179%
$9,635
Property Taxes
14%
$750
Home Insurance
13%
$698
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0