Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $390k initial cash invested.
-24.27%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,176
Rent
-$7,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $11,055 expenses = $7,879 out of pocket
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$371k
Closing costs
1%
$18,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,176
Total Expenses
$11,055
Mortgage P&I
296%
$9,408
Property Taxes
4%
$138
Home Insurance
21%
$682
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0