Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $378k initial cash invested.
-17.9%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$5,997
Rent
-$5,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,997 income − $11,636 expenses = $5,639 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,997
Total Expenses
$11,636
Mortgage P&I
152%
$9,094
Property Taxes
6%
$352
Home Insurance
11%
$630
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0