Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.47% first-year return on $396k initial cash invested.
-24.47%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$5,596
Rent
-$8,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,596 income − $13,676 expenses = $8,080 out of pocket
Investment Breakdown
|
Purchase Price
$1887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,596
Total Expenses
$13,676
Mortgage P&I
169%
$9,450
Property Taxes
33%
$1,832
Home Insurance
12%
$698
HOA
4%
$240
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0