Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $387k initial cash invested.
-20.63%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,842
Rent
-$6,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,842 income − $13,497 expenses = $6,655 out of pocket
Investment Breakdown
|
Purchase Price
$1843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$369k
Closing costs
1%
$18,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,842
Total Expenses
$13,497
Mortgage P&I
136%
$9,315
Property Taxes
26%
$1,810
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$411
Maintenance
5%
$342
Other
0%
$0