Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $387k initial cash invested.
-21.02%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,969
Rent
-$6,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,969 income − $12,740 expenses = $6,771 out of pocket
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$368k
Closing costs
1%
$18,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,969
Total Expenses
$12,740
Mortgage P&I
157%
$9,350
Property Taxes
16%
$949
Home Insurance
13%
$770
HOA
2%
$120
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0