Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $397k initial cash invested.
-25.52%
Cash On Cash
1.6%
Cap Rate
0.24
DSCR
$5,143
Rent
-$8,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,143 income − $13,576 expenses = $8,433 out of pocket
Investment Breakdown
|
Purchase Price
$1888k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,143
Total Expenses
$13,576
Mortgage P&I
208%
$10,701
Property Taxes
20%
$1,013
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0