Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.93% first-year return on $391k initial cash invested.
-26.93%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,917
Rent
-$8,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $13,689 expenses = $8,772 out of pocket
Investment Breakdown
|
Purchase Price
$1861k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$372k
Closing costs
1%
$18,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,917
Total Expenses
$13,689
Mortgage P&I
201%
$9,862
Property Taxes
38%
$1,883
Home Insurance
14%
$665
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0