Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.98% first-year return on $378k initial cash invested.
-27.98%
Cash On Cash
1.02%
Cap Rate
0.15
DSCR
$4,999
Rent
-$8,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,999 income − $13,812 expenses = $8,813 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,999
Total Expenses
$13,812
Mortgage P&I
202%
$10,097
Property Taxes
36%
$1,785
Home Insurance
13%
$630
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0