Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $388k initial cash invested.
-16.79%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$6,440
Rent
-$5,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,440 income − $11,873 expenses = $5,433 out of pocket
Investment Breakdown
|
Purchase Price
$1849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,440
Total Expenses
$11,873
Mortgage P&I
144%
$9,291
Property Taxes
4%
$261
Home Insurance
10%
$647
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0