Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.16% first-year return on $385k initial cash invested.
-25.16%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$7,007
Rent
-$8,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,007 income − $15,088 expenses = $8,081 out of pocket
Investment Breakdown
|
Purchase Price
$1835k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$367k
Closing costs
1%
$18,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,007
Total Expenses
$15,088
Mortgage P&I
139%
$9,767
Property Taxes
41%
$2,852
Home Insurance
9%
$648
HOA
0%
$0
Property Management
10%
$701
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0