Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.15% first-year return on $378k initial cash invested.
-26.15%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,704
Rent
-$8,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $10,941 expenses = $8,237 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$10,941
Mortgage P&I
334%
$9,031
Property Taxes
21%
$578
Home Insurance
23%
$630
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0