Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $386k initial cash invested.
-23.41%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$5,361
Rent
-$7,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $12,883 expenses = $7,522 out of pocket
Investment Breakdown
|
Purchase Price
$1836k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$367k
Closing costs
1%
$18,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,361
Total Expenses
$12,883
Mortgage P&I
174%
$9,330
Property Taxes
28%
$1,494
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0