Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $385k initial cash invested.
-25.23%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,972
Rent
-$8,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $12,076 expenses = $8,104 out of pocket
Investment Breakdown
|
Purchase Price
$1835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$367k
Closing costs
1%
$18,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,972
Total Expenses
$12,076
Mortgage P&I
232%
$9,199
Property Taxes
35%
$1,372
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0