Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.12% first-year return on $389k initial cash invested.
-28.12%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,541
Rent
-$9,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $11,645 expenses = $9,104 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,541
Total Expenses
$11,645
Mortgage P&I
377%
$9,578
Property Taxes
24%
$614
Home Insurance
26%
$648
HOA
6%
$145
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0