Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $388k initial cash invested.
-18.3%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,994
Rent
-$5,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,994 income − $11,915 expenses = $5,921 out of pocket
Investment Breakdown
|
Purchase Price
$1849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$370k
Closing costs
1%
$18,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,994
Total Expenses
$11,915
Mortgage P&I
155%
$9,314
Property Taxes
7%
$395
Home Insurance
11%
$647
HOA
0%
$0
Property Management
10%
$599
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0