Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $383k initial cash invested.
-22.98%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,768
Rent
-$7,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,768 income − $13,108 expenses = $7,340 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,768
Total Expenses
$13,108
Mortgage P&I
160%
$9,219
Property Taxes
30%
$1,742
Home Insurance
11%
$648
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0