Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $394k initial cash invested.
-23.45%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$5,369
Rent
-$7,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,369 income − $13,069 expenses = $7,700 out of pocket
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,369
Total Expenses
$13,069
Mortgage P&I
174%
$9,341
Property Taxes
32%
$1,721
Home Insurance
11%
$612
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0