Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.78% first-year return on $394k initial cash invested.
-23.78%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$5,670
Rent
-$7,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $13,478 expenses = $7,808 out of pocket
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,670
Total Expenses
$13,478
Mortgage P&I
167%
$9,452
Property Taxes
33%
$1,877
Home Insurance
12%
$674
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$284
Vacancy
6%
$340
Maintenance
5%
$284
Other
0%
$0