Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $381k initial cash invested.
-21.38%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$5,194
Rent
-$6,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $11,980 expenses = $6,786 out of pocket
Investment Breakdown
|
Purchase Price
$1814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$363k
Closing costs
1%
$18,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,194
Total Expenses
$11,980
Mortgage P&I
175%
$9,091
Property Taxes
17%
$875
Home Insurance
13%
$663
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0