Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.32% first-year return on $389k initial cash invested.
-28.32%
Cash On Cash
0.79%
Cap Rate
0.12
DSCR
$4,167
Rent
-$9,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $13,334 expenses = $9,167 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,167
Total Expenses
$13,334
Mortgage P&I
244%
$10,177
Property Taxes
34%
$1,426
Home Insurance
16%
$648
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0