Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $395k initial cash invested.
-20.31%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$6,611
Rent
-$6,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,611 income − $13,299 expenses = $6,688 out of pocket
Investment Breakdown
|
Purchase Price
$1882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$376k
Closing costs
1%
$18,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,611
Total Expenses
$13,299
Mortgage P&I
144%
$9,529
Property Taxes
21%
$1,376
Home Insurance
10%
$674
HOA
0%
$0
Property Management
10%
$661
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0