Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $389k initial cash invested.
-18.14%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$6,381
Rent
-$5,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,381 income − $12,255 expenses = $5,874 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,381
Total Expenses
$12,255
Mortgage P&I
144%
$9,218
Property Taxes
7%
$435
Home Insurance
10%
$648
HOA
5%
$295
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0