Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $396k initial cash invested.
-18.17%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,872
Rent
-$5,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,872 income − $11,871 expenses = $5,999 out of pocket
Investment Breakdown
|
Purchase Price
$1887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,872
Total Expenses
$11,871
Mortgage P&I
161%
$9,464
Property Taxes
4%
$220
Home Insurance
11%
$660
HOA
0%
$0
Property Management
10%
$587
CapEx
5%
$294
Vacancy
6%
$352
Maintenance
5%
$294
Other
0%
$0