Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $392k initial cash invested.
-21.98%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,179
Rent
-$7,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $12,366 expenses = $7,187 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$374k
Closing costs
1%
$18,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,179
Total Expenses
$12,366
Mortgage P&I
180%
$9,340
Property Taxes
20%
$1,016
Home Insurance
13%
$663
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0