Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $378k initial cash invested.
-17.7%
Cash On Cash
3.26%
Cap Rate
0.49
DSCR
$9,252
Rent
-$5,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,252 income − $14,834 expenses = $5,582 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,252
Total Expenses
$14,834
Mortgage P&I
108%
$10,014
Property Taxes
19%
$1,780
Home Insurance
7%
$634
HOA
0%
$0
Property Management
10%
$925
CapEx
5%
$463
Vacancy
6%
$555
Maintenance
5%
$463
Other
0%
$0