Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $382k initial cash invested.
-22.13%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,592
Rent
-$7,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $12,639 expenses = $7,047 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,592
Total Expenses
$12,639
Mortgage P&I
162%
$9,061
Property Taxes
21%
$1,195
Home Insurance
12%
$663
HOA
5%
$265
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0