Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $378k initial cash invested.
-22.07%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,374
Rent
-$6,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $12,325 expenses = $6,951 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,374
Total Expenses
$12,325
Mortgage P&I
168%
$9,010
Property Taxes
23%
$1,258
Home Insurance
12%
$660
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0