Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.1% first-year return on $398k initial cash invested.
-35.1%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$3,078
Rent
-$11,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $14,732 expenses = $11,654 out of pocket
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,078
Total Expenses
$14,732
Mortgage P&I
312%
$9,597
Property Taxes
104%
$3,196
Home Insurance
37%
$1,138
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0