Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $383k initial cash invested.
-16.23%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$6,429
Rent
-$5,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,429 income − $11,614 expenses = $5,185 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,429
Total Expenses
$11,614
Mortgage P&I
142%
$9,124
Property Taxes
3%
$180
Home Insurance
10%
$639
HOA
0%
$0
Property Management
10%
$643
CapEx
5%
$321
Vacancy
6%
$386
Maintenance
5%
$321
Other
0%
$0