Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.34% first-year return on $382k initial cash invested.
-24.34%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,091
Rent
-$7,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $11,840 expenses = $7,749 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$11,840
Mortgage P&I
225%
$9,208
Property Taxes
22%
$904
Home Insurance
16%
$664
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0