Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $387k initial cash invested.
-18.64%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$8,314
Rent
-$6,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,314 income − $14,322 expenses = $6,008 out of pocket
Investment Breakdown
|
Purchase Price
$1842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$368k
Closing costs
1%
$18,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,314
Total Expenses
$14,322
Mortgage P&I
112%
$9,287
Property Taxes
24%
$1,994
Home Insurance
8%
$663
HOA
3%
$216
Property Management
10%
$831
CapEx
5%
$416
Vacancy
6%
$499
Maintenance
5%
$416
Other
0%
$0