Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.48% first-year return on $389k initial cash invested.
-26.48%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,941
Rent
-$8,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $11,513 expenses = $8,572 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,941
Total Expenses
$11,513
Mortgage P&I
319%
$9,367
Property Taxes
25%
$734
Home Insurance
22%
$648
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0