Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.47% first-year return on $394k initial cash invested.
-29.47%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$3,717
Rent
-$9,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $13,405 expenses = $9,688 out of pocket
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$376k
Closing costs
1%
$18,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,717
Total Expenses
$13,405
Mortgage P&I
254%
$9,432
Property Taxes
62%
$2,308
Home Insurance
19%
$698
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0