Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $380k initial cash invested.
-18.85%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$5,668
Rent
-$5,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,668 income − $11,639 expenses = $5,971 out of pocket
Investment Breakdown
|
Purchase Price
$1811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$362k
Closing costs
1%
$18,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,668
Total Expenses
$11,639
Mortgage P&I
160%
$9,066
Property Taxes
6%
$312
Home Insurance
14%
$788
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0