Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.55% first-year return on $389k initial cash invested.
-28.55%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$3,914
Rent
-$9,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $13,156 expenses = $9,242 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,914
Total Expenses
$13,156
Mortgage P&I
249%
$9,748
Property Taxes
45%
$1,742
Home Insurance
17%
$648
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0