Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $395k initial cash invested.
-20.22%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$6,045
Rent
-$6,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $12,700 expenses = $6,655 out of pocket
Investment Breakdown
|
Purchase Price
$1881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,045
Total Expenses
$12,700
Mortgage P&I
155%
$9,365
Property Taxes
14%
$828
Home Insurance
12%
$696
HOA
4%
$240
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0